Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting...

215

Transcript of Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting...

Page 1: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP
Page 2: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Illustrative IFRS consolidatedfinancial statements for 2012 year ends

Global Accounting Consulting ServicesPricewaterhouseCoopers LLP

Published by

Page 3: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Bloomsbury Professional, an imprint of Bloomsbury Publishing Plc, Maxwelton House,41–43 Boltro Road, Haywards Heath, West Sussex, RH16 1BJ

This book has been prepared for general guidance on matters of interest only, and does notconstitute professional advice. You should not act upon the information contained in this bookwithout obtaining specific professional advice. Accordingly, to the extent permitted by law,PricewaterhouseCoopers LLP (and its members, employees and agents) and publisher accept noliability, and disclaim all responsibility, for the consequences of you or anyone else acting, orrefraining from acting, in reliance on the information contained in this document or for any decisionbased on it, or for any consequential, special or similar damages even if advised of the possibilityof such damages.

All rights reserved. No part of this publication may be reproduced in any material form (includingphotocopying or storing it in any medium by electronic means and whether or not transiently orincidentally to some other use of this publication) without the written permission ofPricewaterhouseCoopers LLP except in accordance with the provisions of the Copyright, Designsand Patents Act 1988 or under the terms of a licence issued by the Copyright Licensing AgencyLtd, Saffron House, 6–10 Kirby Street, London EC1 N 8TS. Applications for the copyright owner’swritten permission to reproduce any part of this publication should be addressed to the publisher.

Warning: The doing of an unauthorised act in relation to a copyright work may result in both a civilclaim for damages and criminal prosecution.

ISBN 9781780431048

British Library Cataloguing-in-Publication Data.A catalogue record for this book is available from the British Library.

# 2012 PricewaterhouseCoopers

Printed in Great Britain

Page 4: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

IFRS GAAP plc – year ended 31 December 2012

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends iii

Page 5: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

iv PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Page 6: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Introduction

This publication provides an illustrative set of consolidated financial statements,prepared in accordance with International Financial Reporting Standards (IFRS), for afictional manufacturing, wholesale and retail group (IFRS GAAP plc).

IFRS GAAP plc is an existing preparer of IFRS consolidated financial statements;IFRS 1, ‘First-time adoption of International Financial Reporting Standards’, is notapplicable. Guidance on financial statements for first-time adopters of IFRS is availableat www.pwc.com/ifrs

This publication is based on the requirements of IFRS standards and interpretations forfinancial years beginning on or after 1 January 2012.

PwC commentary has been provided, in grey boxes, to explain the detail behind thepresentation of a number of challenging areas. We draw your attention in particular toour commentary on the income statement, statement of comprehensive income,balance sheet, statement of changes in equity, statement of cash flows, statement ofsignificant accounting policies and financial risk management.

Areas in which we have made significant changes to presentation since 2011 havebeen highlighted in pink.

We have attempted to create a realistic set of financial statements for a corporate entity.However, by necessity we illustrate disclosures that for many entities may beimmaterial. Determining the level of disclosure is a matter of judgement, and naturallydisclosure of immaterial items is not required. Certain types of transaction have beenexcluded, as they are not relevant to the group’s operations. The example disclosures,if material, for some of these additional items have been included in appendix III. Theforthcoming IFRS requirements are outlined in a table in appendix IV.

The example disclosures should not be considered the only acceptable form ofpresentation. The form and content of each reporting entity’s financial statements arethe responsibility of the entity’s management. Alternative presentations to thoseproposed in this publication may be equally acceptable if they comply with the specificdisclosure requirements prescribed in IFRS.

These illustrative financial statements are not a substitute for reading the standards andinterpretations themselves or for professional judgement as to fairness of presentation.They do not cover all possible disclosures that IFRS requires. Further specificinformation may be required in order to ensure fair presentation under IFRS. Werecommend that readers refer to our publication IFRS disclosure checklist 2012.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends v

Page 7: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Abbreviations

IFRS1p37 = International Financial Reporting Standard [number], paragraphnumber.

7p22 = International Accounting Standards [number], paragraph number.

SIC-15p5 = Standing Interpretations Committee [number], paragraph number.

DV = Disclosure Voluntary. Disclosure is encouraged but not required andtherefore represents best practice.

vi PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Page 8: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Contents

PageFinancial statements ..................................................................................................... 1Notes to the consolidated financial statements: .................................................... 191 General information ............................................................................................... 192 Summary of significant accounting policies: ....................................................... 19

2.1 Basis of preparation .................................................................................. 19

2.2 Consolidation ............................................................................................. 21

2.3 Segment reporting ..................................................................................... 23

2.4 Foreign currency translation ...................................................................... 23

2.5 Property, plant and equipment .................................................................. 24

2.6 Intangible assets ....................................................................................... 25

2.7 Impairment of non-financial assets ........................................................... 26

2.8 Non-current assets (or disposal groups) held for sale .............................. 27

2.9 Financial assets ........................................................................................ 27

2.10 Offsetting financial instruments ................................................................. 28

2.11 Impairment of financial assets ................................................................... 28

2.12 Derivative financial instruments and hedging activities ............................. 29

2.13 Inventories ................................................................................................. 31

2.14 Trade receivables ...................................................................................... 31

2.15 Cash and cash equivalents ....................................................................... 31

2.16 Share capital ............................................................................................. 31

2.17 Trade payables ......................................................................................... 31

2.18 Borrowings ................................................................................................ 32

2.19 Borrowing costs ......................................................................................... 32

2.20 Compound financial instruments ............................................................... 32

2.21 Current and deferred income tax .............................................................. 33

2.22 Employee benefits ..................................................................................... 33

2.23 Share-based payments ............................................................................. 35

2.24 Provisions .................................................................................................. 36

2.25 Revenue recognition ................................................................................. 36

2.26 Interest income .......................................................................................... 37

2.27 Dividend income ........................................................................................ 37

2.28 Leases ....................................................................................................... 37

2.29 Dividend distribution .................................................................................. 38

2.30 Exceptional items ...................................................................................... 38

3 Financial risk management ................................................................................... 414 Critical accounting estimates and judgements .................................................... 545 Segment information ............................................................................................. 576 Exceptional items ................................................................................................... 617 Other income ......................................................................................................... 628 Other (losses)/gains – net ..................................................................................... 629 Expenses by nature ............................................................................................... 6210 Employee benefit expense .................................................................................... 6311 Finance income and costs .................................................................................... 6312 Investments in associates ..................................................................................... 63

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends vii

Page 9: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

13 Income tax expense .............................................................................................. 6414 Earnings per share ................................................................................................ 6715 Net foreign exchange gains/(losses) .................................................................... 6816 Property, plant and equipment ............................................................................. 6817 Intangible assets .................................................................................................... 7018a Financial instruments by category ........................................................................ 7318b Credit quality of financial assets ........................................................................... 7419 Available-for-sale financial assets ......................................................................... 7520 Derivative financial instruments ............................................................................. 7621 Trade and other receivables ................................................................................. 7722 Inventories .............................................................................................................. 7923 Financial assets at fair value through profit or loss ............................................. 8024 Cash and cash equivalents ................................................................................... 8025 Non-current assets held for sale and discontinued operations .......................... 8026 Share capital and premium .................................................................................. 8227 Share-based payments ......................................................................................... 8228 Retained earnings .................................................................................................. 8429 Other reserves ........................................................................................................ 8430 Trade and other payables ..................................................................................... 8831 Borrowings ............................................................................................................. 8832 Deferred income tax ............................................................................................. 9133 Post-employment benefits ..................................................................................... 9234 Dividends per share ............................................................................................... 9735 Provisions for other liabilities and charges .......................................................... 9836 Cash generated from operations ........................................................................ 10037 Contingencies ...................................................................................................... 10038 Commitments ....................................................................................................... 10139 Business combinations ....................................................................................... 10140 Transactions with non-controlling interests ........................................................ 10441 Related parties ..................................................................................................... 10442 Events after the reporting period ........................................................................ 107Auditors’ report .......................................................................................................... 110

AppendicesAppendix I – Operating and financial review; management commentary ............... 112Appendix II – Alternative presentation ....................................................................... 115Consolidated statement of cash flows – direct method ....................................... 115

Consolidated statement of comprehensive income – single statement, showing

expenses by function ......................................................................................... 116

Appendix III – Areas not illustrated in financial statements of IFRS GAAP plc ....... 118

Biological assets .................................................................................................. 119

Construction contracts ......................................................................................... 122

Oil and gas exploration assets ............................................................................. 124

Leases: accounting by lessor ............................................................................... 127

Government grants .............................................................................................. 129

Joint ventures ....................................................................................................... 129

Revenue recognition: multiple-element arrangements ......................................... 130

Customer loyalty programmes ............................................................................. 130

Put option arrangements ...................................................................................... 131

Foreign currency translations ............................................................................... 131

Share-based payments ........................................................................................ 132

Appendix IV – New standards and amendments .................................................... 133

Contents

viii PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Page 10: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Appendix V – IAS 19 (revised), ‘Employee benefits’ ............................................... 136

Appendix VI – IFRS 9, ‘Financial instruments’ ........................................................ 147

Appendix VII – IFRSs 10, 11 and 12 ....................................................................... 199

Appendix VIII – IFRS 13, ‘Fair value measurement’ ............................................... 199

Appendix IX – IAS 1 (amendment), ‘Statement of profit or loss and other

comprehensive income’ ................................................................... 203

Contents

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends ix

Page 11: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

x PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Page 12: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Consolidated income statement1

1p10(b), 81(b)

Year ended31 December

1p113, 1p38 Note 2012 2011

Continuing operations1p82(a) Revenue 5 211,034 112,3601p99, 1p103 Cost of sales 6 (77,366) (46,682)

1p103 Gross profit2 133,668 65,678

1p99, 1p103 Distribution costs (52,529) (21,213)1p99, 1p103 Administrative expenses (29,895) (10,426)1p99, 1p103 Other income 7 2,750 1,2591p85 Other (losses)/gains – net 8 (90) 63

1p85 Operating profit2 53,904 35,361

1p85 Finance income 11 1,730 1,6091p82(b) Finance costs 11 (8,173) (12,197)

1p85 Finance costs – net 11 (6,443) (10,588)1p82(c) Share of profit of associates 12 215 145

1p85 Profit before income tax 47,676 24,918

1p82(d),12p77 Income tax expense 13 (14,611) (8,670)

1p85 Profit for the year from continuing operations 33,065 16,248

IFRS5p33(a) Discontinued operationsProfit for the year from discontinued operations(attributable to owners of the parent) 25 100 120

1p82(f) Profit for the year 33,165 16,368

Profit attributable to:1p83(a)(ii) – Owners of the parent 30,617 15,5121p83(a)(i),27p27

– Non-controlling interests 2,548 856

33,165 16,368

Earnings per share from continuing and discontinuedoperations attributable to owners of the parent duringthe year (expressed in C per share)Basic earnings per share

33p66 From continuing operations 14 1.31 0.7633p68 From discontinued operations3 0.01 0.01

33p66 From profit for the year 1.32 0.77

Diluted earnings per share33p66 From continuing operations 14 1.18 0.7133p68 From discontinued operations 0.01 0.01

33p66 From profit for the year 1.19 0.72

The notes on pages 19 to 109 are an integral part of these consolidated financialstatements.

1 This income statement presents expenses by function. See Commentary, paras 12 and 13.2 IAS 1 does not prescribe the disclosure of operating profit and gross profit on the face of the income statement.

However, entities are not prohibited from disclosing this or a similar line item.3 EPS for discontinued operations may be given in the notes to the financial statements instead of the income

statement.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 1

Consolidated income statement

(All amounts in C thousands unless otherwise stated)

Page 13: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Consolidated statement of comprehensive income

Year ended31 December

Note 2012 2011

Profit for the year 33,165 16,368Other comprehensive income:

1p82(g) Gains on revaluation of land and buildings 29 755 759IFRS7p20(a)(ii) Change in value of available-for-sale financial assets 29 362 912IFRS3p59,1p82(g)

Reclassification of revaluation of previously held interestin ABC Group 7, 29, 39 (850) –

1p82(h) Share of other comprehensive income of associates 29 (86) 9119p93B,1p82(g)

Actuarial loss on post employment benefit obligations 28, 33 – (494)

1p82(g) Impact of change in Euravian tax rate on deferred tax1 28, 32 (10) –IFRS7p23(c) Cash flow hedges 29 64 (3)1p82(g) Net investment hedge 29 (45) 401p82(g),21p52(b)

Currency translation differences 29 2,413 (1,111)

Other comprehensive income for the year, net of tax 2,603 194

1p82(i) Total comprehensive income for the year 35,768 16,562

Attributable to:1p83(b)(ii) – Owners of the parent 32,968 15,7461p83(b)(i) – Non-controlling interests 2,800 816

Total comprehensive income for the year 35,768 16,562

Total comprehensive income attributable to owners of theparent arises from:– Continuing operations 32,868 15,626

IFRS5p33(d) – Discontinued operations 25 100 120

32,968 15,746

Items in the statement above are disclosed net of tax. The income tax relating to eachcomponent of other comprehensive income is disclosed in note 13.

The notes on pages 19 to 109 are an integral part of these consolidated financialstatements.

Commentary — income statement and statement ofcomprehensive income

The commentary that follows explains some of the key requirements in IAS 1,‘Presentation of financial statements’, and other requirements that impact the incomestatement/statement of comprehensive income.

1p81 1. Entities have a choice of presenting all items of income and expense recognised ina period either:(a) in a single statement of comprehensive income; or(b) in two statements (as adopted by IFRS GAAP plc) comprising:

(i) a separate income statement, which displays components of profit or loss;and

1 The impact of change in Euravian tax rate is shown for illustrative purposes.

2 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Consolidated statement of comprehensive income

(All amounts in C thousands unless otherwise stated)

Page 14: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

(ii) a statement of comprehensive income, which begins with profit or loss anddisplays components of other comprehensive income.

The main difference between these two options is that in option (a), profit for the yearis shown as a sub-total rather than the ‘bottom line’, and the statement continuesdown to total comprehensive income for the year.

1p82 2. A single statement of comprehensive income includes, as a minimum, thefollowing line items:(a) revenue;(b) finance costs;(c) share of the profit or loss of associates and joint ventures accounted for using

the equity method;(d) tax expense;(e) a single amount comprising the total of:

(i) the post-tax profit or loss of discontinued operations; and(ii) the post-tax gain or loss recognised on the measurement to fair value less

costs to sell or on the disposal of the assets or disposal group(s)constituting the discontinued operation;

(f) profit or loss;(g) each component of other comprehensive income classified by nature;(h) share of the other comprehensive income of associates and joint ventures

accounted for using the equity method;(i) total comprehensive income.

1p83 3. The following items are disclosed as allocations for the period:(a) profit or loss attributable to:

(i) non-controlling interests; and(ii) owners of the parent

(b) total comprehensive income for the period attributable to:(i) non-controlling interests; and(ii) owners of the parent

IFRS5p33(d) (c) the amount of income attributable to owners of the parent from:(i) continuing operations; and(ii) discontinued operations.

1p84 4. If the entity prepares a separate income statement, this includes:(a) items (a)–(f) in paragraph 2 above; and(b) item (a) in paragraph 3 above.

1p12 5. If the two-statement presentation is used, the statement of comprehensive incomefollows immediately after the income statement.

1p85 6. Additional line items, headings and subtotals are presented in the statement ofcomprehensive income and the income statement (where presented) when suchpresentation is relevant to an understanding of the entity’s financial performance.

7. Additional sub-headings should be used with care. The apparent flexibility in IAS 1can only be used to enhance users’ understanding of the GAAP-compliant numbers.It cannot be used to detract from the GAAP numbers. Set out below are overallprinciples that entities should apply when presenting additional line items, headings,sub-totals and alternative performance measures:(a) GAAP numbers should be given at least equal prominence to non-GAAP

numbers.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 3

Consolidated statement of comprehensive income

(All amounts in C thousands unless otherwise stated)

Page 15: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

(b) Additional line items, sub-totals and columns may be used, but only if they donot detract from the GAAP numbers by introducing bias or by overcrowding theincome statement.

(c) Each additional line item or column should contain all the revenue or expensesthat relate to the particular line item or column inserted.

(d) Each additional line item or column should contain only revenue or expensethat is revenue or expense of the entity itself.

(e) Items may be segregated (for example, by use of columns or sub-totals) wherethey are different in nature or function from other items in the income statement.

(f) It is generally not permissible to mix natural and functional classifications ofexpenses where these categories of expenses overlap.

(g) Terms used for additional line items and sub-totals should be defined if they arenot terms recognised in IFRS.

(h) Additional line items, columns and sub-totals should only be presented whenthey are used internally to manage the business.

(i) Various presentations will be acceptable individually, but consideration shouldbe given to the aggregate effect of these presentations, so that the overallmessage of the income statement is not distorted or confused.

(j) The presentation method should generally be consistent from year to year.(k) The presentation method should comply with any local regulatory rules.

8. Earnings before interest and tax (EBIT) may be an appropriate sub-heading toshow in the income statement. This line item usually distinguishes between the pre-tax profits arising from operating activities and those arising from financing activities.

9. In contrast, a sub-total for earnings before interest, tax, depreciation andamortisation (EBITDA) can only be included as a sub-total where the entity presentsits expenses by nature and provided the sub-total does not detract from the GAAPnumbers either by implying that EBITDA is the ‘real’ profit or by overcrowding theincome statement so that the reader cannot determine easily the entity’s GAAPperformance. Where an entity presents its expenses by function, it will not bepossible to show depreciation and amortisation as separate line items in arriving atoperating profit, because depreciation and amortisation are types of expense, notfunctions of the business. In this case, EBITDA can only be disclosed by way ofsupplemental information in a box, in a footnote, in the notes or in the review ofoperations.

Material items of income and expense

1p97 10. When items of income and expense are material, their nature and amount isdisclosed separately either in the income statement or in the notes. In the case ofIFRS GAAP plc, these disclosures are made in note 6. Some entities provide thisinformation in the income statement in the form of additional analysis boxes orcolumns. Further discussion is available in PwC’s ‘IFRS manual of accounting’.

1p85, 97 11. IAS 1 does not provide a specific name for the types of items that should beseparately disclosed. Where an entity discloses a separate category of ‘exceptional’,‘significant’ or ‘unusual’ items either in the income statement or in the notes, theaccounting policy note should include a definition of the chosen term. Thepresentation and definition of these items should be applied consistently from year toyear.

4 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Consolidated statement of comprehensive income

(All amounts in C thousands unless otherwise stated)

Page 16: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Analysis of expenses by nature or function

12. Where an entity classifies its expenses by nature, it must ensure that each classof expense includes all items related to that class. Material restructuring cost may, forexample, include redundancy payments (employee benefit cost), inventory write-downs (changes in inventory) and impairments in property, plant and equipment. It isnot normally acceptable to show restructuring costs as a separate line item in ananalysis of expenses by nature where there is an overlap with other line items.

13. Entities that classify their expenses by function include the material items withinthe function to which they relate. In this case, material items can be disclosed asfootnotes or in the notes to the financial statements.

Operating profit

1BC56 14. An entity may elect to include a sub-total for its result from operating activities.This is permitted, but management should ensure that the amount disclosed isrepresentative of activities that would normally be considered to be ‘operating’. Itemsthat are clearly of an operating nature (for example, inventory write-downs,restructuring and relocation expenses) are not excluded simply because they occurinfrequently or are unusual in amount. Nor can expenses be excluded on thegrounds that they do not involve cash flows (for example, depreciation oramortisation). As a general rule, operating profit is the subtotal after ‘other expenses’– that is, excluding finance costs and the share of profits of equity-accountedinvestments – although in some circumstances it may be appropriate for the share ofprofits of equity-accounted investments to be included in operating profit (seeparagraph 16 below).

Re-ordering of line items

1p86 15. The line items and descriptions of those items are re-ordered where this isnecessary to explain the elements of performance. However, entities are required tomake a ‘fair presentation’ and should not make any changes unless there is a goodreason to do so.

16. The share of profit of associates is normally shown after finance costs; thisrecognises that the share of profits from associates arises from what is essentially aninvesting activity, rather than part of the group’s operating activities. However, whereassociates (and joint ventures) are an integral vehicle for the conduct of the group’soperations and its strategy, it may be more appropriate to show finance costs afterthe share of profit of associates and joint ventures. In such cases, it may beappropriate either to insert a sub-total ‘profit before finance costs’ or to include theshare of profits from associates and joint ventures in arriving at operating profit (ifdisclosed). It would not be appropriate to include the share of associates and jointventures within ‘revenue’ (and, therefore, within ‘gross profit’).

17. Finance income cannot be netted against finance costs; it is included in ‘otherrevenue/other income’ or shown separately in the income statement. Where financeincome is an incidental benefit, it is acceptable to present finance incomeimmediately before finance costs and include a sub-total of ‘net finance costs’ in theincome statement. Where earning interest income is one of the entity’s main line ofbusiness, it is presented as ‘revenue’.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 5

Consolidated statement of comprehensive income

(All amounts in C thousands unless otherwise stated)

Page 17: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Discontinued operations

1p82(e),IFRS5p33(a)(b)

18. As stated in paragraph 2(e) above, entities disclose a single amount in thestatement of comprehensive income (or separate income statement), comprising thetotal of (i) the post-tax profit or loss of discontinued operations, and (ii) the post-taxgain or loss recognised on the measurement to fair value less costs to sell or on thedisposal of the assets or disposal group(s) constituting the discontinued operation.Paragraph 33 of IFRS 5, ‘Non-current assets held for sale and discontinuedoperations’, also requires an analysis of this single amount. This analysis may bepresented in the notes or in the statement of comprehensive income (separateincome statement). If it is presented in the income statement, it should be presentedin a section identified as relating to discontinued operations – that is, separate fromcontinuing operations. The analysis is not required for disposal groups that are newlyacquired subsidiaries that meet the criteria to be classified as held for sale onacquisition.

Earnings per share

33p66 19. IAS 33, ‘Earnings per share’, requires an entity to present in the statement ofcomprehensive income basic and diluted earnings per share (EPS) for profit or lossfrom continuing operations attributable to the ordinary equity holders of the parententity and for total profit or loss attributable to the ordinary equity holders of theparent entity for each class of ordinary shares. Basic and diluted EPS are disclosedwith equal prominence for all periods presented.

33p67A 20. If an entity presents a separate income statement, basic and diluted earnings pershare are presented at the end of that statement.

33p73 21. Earnings per share based on alternative measures of earnings may also be givenif considered necessary but should be presented in the notes to the financialstatements only.

33p67 22. If diluted EPS is reported for at least one period, it should be reported for allperiods presented, even if it equals basic EPS. If basic and diluted EPS are equal,dual presentation can be accomplished in one line in the statement ofcomprehensive income.

33p68 23. An entity that reports a discontinued operation discloses the basic and dilutedamounts per share for the discontinued operation either in the statement ofcomprehensive income or in the notes to the financial statements.

33p69, 41, 43 24. Basic and diluted EPS are disclosed even if the amounts are negative (that is, aloss per share). However, potential ordinary shares are only dilutive if theirconversion would increase the loss per share. If the loss decreases, the shares areanti-dilutive.

33p4 25. When an entity presents both consolidated financial statements and separatefinancial statements prepared in accordance with IAS 27, ‘Consolidated andseparate financial statements’, the disclosures required by IAS 33 need to bepresented only on the basis of the consolidated information. An entity that choosesto disclose EPS based on its separate financial statements presents such EPSinformation only in its separate statement of comprehensive income.

6 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Consolidated statement of comprehensive income

(All amounts in C thousands unless otherwise stated)

Page 18: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Components of other comprehensive income

1p7 26. Components of other comprehensive income (OCI) are items of income andexpense (including reclassification adjustments) that are not recognised in profit orloss as required or permitted by other IFRSs. They include: changes in therevaluation surplus relating to property, plant and equipment or intangible assets;actuarial gains and losses on defined benefit plans; gains and losses arising fromtranslating the financial statements of a foreign operation; gains and losses on re-measuring available-for-sale financial assets; and the effective portion of gains andlosses on hedging instruments in a cash flow hedge.

1p91, 90 27. Entities may present components of other comprehensive income either net ofrelated tax effect or before related tax effects. If an entity choses to present the itemsnet of tax, the amount of income tax relating to each component of OCI, includingreclassification adjustments, is disclosed in the notes.

1p92, 94 28. An entity discloses separately any reclassification adjustments relating tocomponents of other comprehensive income either in the statement ofcomprehensive income or in the notes.

1p7, 95 29. Reclassification adjustments are amounts reclassified to profit or loss in thecurrent period that were recognised in other comprehensive income in the current orprevious periods. They arise, for example, on disposal of a foreign operation, onderecognition of an available-for-sale financial asset and when a hedged forecasttransaction affects profit or loss.

1p82A 30. IAS 1 has been amended, effective for annual periods beginning on or after 1 July2012. The amendment requires items of OCI, classified by nature, to be grouped intothose that will be reclassified subsequently to profit or loss when specific conditionsare met and those that will not be reclassified to profit or loss. The amendment alsorequires entities that present items of OCI before related tax effects with theaggregate tax shown separately to allocate the tax between the items that might bereclassified subsequently to the profit or loss section and those that will not bereclassified.

1p107 31. The amount of dividends recognised as distributions to owners during the periodand the related amount per share are presented either in the statement of changes inequity or in the notes. Dividends cannot be displayed in the statement ofcomprehensive income or income statement.

Consistency

1p45 32. The presentation and classification of items in the financial statements is retainedfrom one period to the next unless:(a) it is apparent, following a significant change in the nature of the entity’s

operations or a review of its financial statements that another presentation orclassification would be more appropriate, addressing the criteria for theselection and application of accounting policies in IAS 8, ‘Accounting policies,changes in accounting estimates and errors’; or

(b) IFRS requires a change in presentation.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 7

Consolidated statement of comprehensive income

(All amounts in C thousands unless otherwise stated)

Page 19: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Materiality and aggregation

1p29 33. Each material class of similar items is presented separately in the financialstatements. Items of a dissimilar nature or function are presented separately unlessthey are immaterial.

Offsetting

1p32 34. Assets and liabilities, and income and expenses, are not offset unless required orpermitted by an IFRS. Examples of income and expenses that are required orpermitted to be offset are as follows:

1p34(a) (a) Gains and losses on the disposal of non-current assets, including investmentsand operating assets, are reported by deducting from the proceeds on disposalthe carrying amount of the asset and related selling expenses.

1p34(b) (b) Expenditure related to a provision that is recognised in accordance with IAS 37,‘Provisions, contingent liabilities and contingent assets’, and reimbursed undera contractual arrangement with a third party (for example, a supplier’s warrantyagreement) may be netted against the related reimbursement.

1p35 (c) Gains and losses arising from a group of similar transactions are reported on anet basis (for example, foreign exchange gains and losses or gains and lossesarising on financial instruments held for trading). However, such gains andlosses are reported separately if they are material.

Summary

35. The disclosure requirements surrounding components of OCI can besummarised as follows:

Item ReferenceRequirement instandard

Presentation inIFRS GAAP plc

Each component of othercomprehensive incomerecognised during the period,classified by nature

IAS 1p82(g) Statement ofcomprehensiveincome

Statement ofcomprehensiveincome

Reclassification adjustmentsduring the period relating tocomponents of othercomprehensive income

IAS 1p92 Statement ofcomprehensiveincome or notes

Note 29

Tax relating to each componentof other comprehensive income,including reclassificationadjustments

IAS 1p90 Statement ofcomprehensiveincome or notes

Note 13

Reconciliation for eachcomponent of equity, showingseparately:

IAS 1p106(d) Statement ofchanges in equity

Statement ofchanges in equity

– Profit/loss– Other comprehensive income– Transactions with owners

For each component of equity, ananalysis of other comprehensiveincome by item

IAS 1p106A Statement ofchanges in equity ornotes

Note 29

8 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Consolidated statement of comprehensive income

(All amounts in C thousands unless otherwise stated)

Page 20: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Consolidated balance sheet

As at 31 December

Note 2012 2011

1p10(a), 1p38,1p113

Assets

1p60, 1p66 Non-current assets1p54(a) Property, plant and equipment 16 155,341 100,2331p54(c) Intangible assets 17 26,272 20,7001p54(e), 28p38 Investments in associates 12 13,373 13,2441p54(o), 1p56 Deferred income tax assets 32 3,520 3,3211p54(d),IFRS7p8(d)

Available-for-sale financial assets 19 17,420 14,910

1p54(d),IFRS7p8(a)

Derivative financial instruments 20 395 245

1p54(h),IFRS7p8(c)

Trade and other receivables 21 2,322 1,352

218,643 154,005

1p60, 1p66 Current assets1p54(g) Inventories 22 24,700 18,1821p54(h),IFRS7p8(c)

Trade and other receivables 21 19,765 18,330

1p54(d),IFRS7p8(d)

Available-for-sale financial assets 19 1,950 –

1p54(d),IFRS7p8(a)

Derivative financial instruments 20 1,069 951

1p54(d),IFRS7p8(a)

Financial assets at fair value through profit or loss 23 11,820 7,972

1p54(i),IFRS7p8

Cash and cash equivalents (excluding bank overdrafts) 24 17,928 34,062

77,232 79,497

IFRS5p38,1p54(j)

Assets of disposal group classified as held for sale 25 3,333 –

80,565 79,497

Total assets 299,208 233,502

Equity and liabilities1p54(r) Equity attributable to owners of the parent1p78(e),1p54(r)

Ordinary shares 26 25,300 21,000

1p78(e), 1p55 Share premium 26 17,144 10,4941p78(e), 1p55 Other reserves 29 11,435 7,0051p78(e), 1p55 Retained earnings 28 70,006 48,681

123,885 87,180

1p54(q) Non-controlling interests 7,888 1,766

Total equity 131,773 88,946

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 9

Consolidated balance sheet

(All amounts in C thousands unless otherwise stated)

Page 21: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

As at 31 December

Note 2012 2011

Liabilities1p60, 1p69 Non-current liabilities1p54(m),IFRS7p8(f–g)

Borrowings 31 115,121 96,346

1p54(m),IFRS7p8(e)

Derivative financial instruments 20 135 129

1p54(o), 1p56 Deferred income tax liabilities 32 12,370 9,0531p78(d) Post-employment benefits 33 4,635 2,2331p54(l),1p78(d)

Provisions for other liabilities and charges 35 316 274

132,577 108,035

1p60, 1p69 Current liabilities1p54(k),IFRS7p8(f)

Trade and other payables 30 16,670 12,478

1p54(n) Current income tax liabilities 2,566 2,7711p54(m),IFRS7p8(f)

Borrowings 31 11,716 18,258

1p54(m),IFRS7p8(e)

Derivative financial instruments 20 460 618

1p54(l) Provisions for other liabilities and charges 35 3,226 2,396

34,638 36,521

IFRS5p38,1p54(p)

Liabilities of disposal group classified as held for sale 25 220 –

34,858 36,521

Total liabilities 167,435 144,556

Total equity and liabilities 299,208 233,502

The notes on pages 19 to 109 are an integral part of these consolidated financialstatements.

10p17 The financial statements on pages 1 to 109 were authorised for issue by the board ofdirectors on 24 February 2013 and were signed on its behalf.

CD SuedeChief Executive

G WallaceFinance Director

10 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Consolidated balance sheet

(All amounts in C thousands unless otherwise stated)

Page 22: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Commentary – balance sheet

The commentary that follows explains some of the key requirements in IAS 1,‘Presentation of financial statements’, that impact the balance sheet/statement offinancial position.

1p10 1. IAS 1 refers to the balance sheet as the ‘statement of financial position’. This title isnot mandatory, so IFRS GAAP plc has elected to retain the better-known title of‘balance sheet’.

1p54, 55 2. Paragraph 54 of IAS 1 sets out the line items that are, as a minimum, required to bepresented in the balance sheet. Additional line items, headings and subtotals arepresented in the balance sheet when this presentation is relevant to anunderstanding of the entity’s financial position.

1p77, 78 3. An entity discloses, either in the balance sheet or in the notes, further sub-classifications of the line items presented, classified in a manner appropriate to theentity’s operations. The detail provided in sub-classifications depends on the IFRSrequirements and on the size, nature and function of the amounts involved.

Current/non-current distinction

1p60 4. An entity presents current and non-current assets and current and non-currentliabilities as separate classifications in its balance sheet except when a presentationbased on liquidity provides information that is reliable and is more relevant. Whenthat exception applies, all assets and liabilities are presented broadly in order ofliquidity.

1p61 5. Whichever method of presentation is adopted, an entity discloses the amountexpected to be recovered or settled after more than 12 months for each asset andliability line item that combines amounts expected to be recovered or settled: (a) nomore than 12 months after the reporting period, and (b) more than 12 months afterthe reporting period.

1p66-70 6. Current assets include assets (such as inventories and trade receivables) that aresold, consumed or realised as part of the normal operating cycle even when they arenot expected to be realised within 12 months after the reporting period. Some currentliabilities, such as trade payables and some accruals for employee and otheroperating costs, are part of the working capital used in the entity’s normal operatingcycle. Such operating items are classified as current liabilities even if they are due tobe settled more than 12 months after the reporting period.

1p68 7. The operating cycle of an entity is the time between the acquisition of assets forprocessing and their realisation in the form of cash or cash equivalents. When theentity’s normal operating cycle is not clearly identifiable, its duration is assumed tobe 12 months.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 11

Consolidated balance sheet

(All amounts in C thousands unless otherwise stated)

Page 23: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Consistency

1p45 8. The presentation and classification of items in the financial statements is retainedfrom one period to the next unless:(a) it is apparent, following a significant change in the nature of the entity’s

operations or a review of its financial statements, that another presentation orclassification would be more appropriate according to the criteria for selectingand applying accounting policies in IAS 8, ‘Accounting policies, changes inaccounting estimates and errors’; or

(b) an IFRS requires a change in presentation.

Materiality and aggregation

1p29 9. Each material class of similar items is presented separately in the financialstatements. Items of a dissimilar nature or function are presented separately unlessthey are immaterial.

Current and deferred tax assets and liabilities

1p54, 56 10. Current and deferred tax assets and liabilities are presented separately from eachother and from other assets and liabilities. When a distinction is made betweencurrent and non-current assets and liabilities in the balance sheet, deferred taxassets and liabilities are presented as non-current.

Offsetting

1p32 11. Management should not offset assets and liabilities unless required or permittedto by an IFRS. Measuring assets net of valuation allowances – for example,obsolescence allowances on inventories and doubtful debt allowances onreceivables – is not offsetting.

Three balance sheets required in certain circumstances

1p39 12. If an entity has applied an accounting policy retrospectively, restated itemsretrospectively or reclassified items in its financial statements, it provides a thirdbalance sheet as at the beginning of the earliest comparative period presented.However, where the retrospective change in policy or the restatement has no effecton this earliest statement of financial position, we believe that it would be sufficient forthe entity merely to disclose that fact.

12 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Consolidated balance sheet

(All amounts in C thousands unless otherwise stated)

Page 24: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Consolidated statement of changes in equity

Attributable to owners of the parent

1p109(c),108, 109, 113

NoteShare

capitalShare

premiumOther

reserves1Retainedearnings Total

Non-cont-

rollinginterest

Totalequity

Balance as at

1 January 2011 20,000 10,424 6,364 48,470 85,258 1,500 86,758

1p106(d)(i) Profit for the year – – – 15,512 15,512 856 16,3681p106(d)(ii) Other

comprehensive

income for the year2 – – 641 (407) 234 (40) 194

1p106(a) Totalcomprehensive

income for the year – – 641 15,105 15,746 816 16,562

IFRS2p50 Value of employee

services 28 – – – 822 822 – 822

Tax credit relating to

share option

scheme 28 – – – 20 20 – 20

Proceeds from

shares issued 26 1,000 70 – – 1,070 – 1,0701p106(d)(iii) Dividends 34 – – – (15,736) (15,736) (550) (16,286)

1p106(d)(iii) Total contributionsby and

distributions toowners of theparent, recogniseddirectly in equity 1,000 70 – (14,894) (13,824) (550) (14,374)

Balance as at31 December 2011 21,000 10,494 7,005 48,681 87,180 1,766 88,946

Balance at

1 January 2012 21,000 10,494 7,005 48,681 87,180 1,766 88,9461p106(d)(i) Profit for the year – – – 30,617 30,617 2,548 33,1651p106(d)(ii) Other

comprehensive

income for the year2 – – 2,261 90 2,351 252 2,603

1p106(a) Totalcomprehensiveincome for the year – – 2,261 30,707 32,968 2,800 35,768

1 Individual reserves can be grouped into ‘other reserves’ in the statement of changes in equity if these are similar in

nature and can be regarded as a component of equity. If the individual reserves are not shown in the statement of

changes in equity, an analysis should be given in the notes.2 Companies can implement this by either (a) showing each line item of other comprehensive income separately in

the above statement; or (b) by having a single-line presentation of other comprehensive income (as shown above)

plus a separate note showing an analysis of each item of other comprehensive income for each component of

equity. IFRS GAAP plc has provided this disclosure in note 29.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 13

Consolidated statement of changes in equity

(All amounts in C thousands unless otherwise stated)

Page 25: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Attributable to owners of the parent

NoteShare

capitalShare

premiumOther

reservesRetainedearnings Total

Non-cont-

rollinginterest

Totalequity

IFRS2p50 Value of employee

services 28 – – – 690 690 – 690

Tax credit relating to

share option scheme 28 – – – 30 30 – 30

Proceeds from

shares issued 26 750 200 – – 950 – 950

Purchase of treasury

shares 29 – – (2,564) – (2,564) – (2,564)

Issue of ordinary

shares related to

business

combination 26 3,550 6,450 – – 10,000 – 10,000

Convertible bond –

equity component 29 – – 5,433 – 5,433 – 5,4331p106(d)(iii) Dividends 34 – – – (10,102) (10,102) (1,920) (12,022)

1p106(d)(iii) Total contributions

by anddistributions toowners of theparent, recogniseddirectly in equity 4,300 6,650 2,869 (9,382) 4,437 (1,920) 2,517

1p106(d)(iii) Non-controlling

interest arising on

business

combination 39 – – – – – 4,542 4,5421p106(d)(iii) Acquisition of non-

controlling interest

in XYZ Group 40 – – (800) – (800) (300) (1,100)1p106(d)(iii) Sale of interest to

non-controlling

interest in Red

Limited 40 – – 100 – 100 1,000 1,100

1p106(d)(iii) Total transactionswith owners of theparent, recognised

directly in equity 4,300 6,650 2,869 (9,382) 4,437 2,622 7,059

Balance as at31 December 2012 25,300 17,144 11,435 70,006 123,885 7,888 131,773

The notes to pages 19 to 109 are an integral part of these consolidated financialstatements.

14 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Consolidated statement of changes in equity

(All amounts in C thousands unless otherwise stated)

Page 26: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Commentary – statement of changes in equity

The commentary that follows explains some of the key requirements in IAS 1,‘Presentation of financial statements’, and other aspects that impact the statement ofchanges in equity.

Non-controlling interest

1p106 1. Information to be included in the statement of changes in equity includes:(a) Total comprehensive income for the period, showing separately the total

amounts attributable to equity holders of the company and to non-controllinginterest.

(b) For each component of equity, the effects of retrospective application orretrospective restatement recognised in accordance with IAS 8.

(c) For each component of equity, a reconciliation between the carrying amount atthe beginning and the end of the period, separately disclosing changesresulting from:(i) profit or loss;(ii) other comprehensive income; and(iii) transactions with owners in their capacity as owners, showing separately

contributions by and distributions to owners and changes in ownershipinterests in subsidiaries that do not result in loss of control.

2. For each component of equity, the analysis of other comprehensive income byitem may be presented either in the statement of changes in equity or disclosedwithin the notes.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 15

Consolidated statement of changes in equity

(All amounts in C thousands unless otherwise stated)

Page 27: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Consolidated statement of cash flows

1p10(d), 7p10,18(b), 1p38,p113

Year ended31 December

Note 2012 2011

Cash flows from operating activitiesCash generated from operations 36 71,751 41,703

7p31 Interest paid (7,835) (14,773)7p35 Income tax paid (16,909) (10,526)

Net cash generated from operating activities 47,007 16,404

7p21, 7p10 Cash flows from investing activities7p39 Acquisition of subsidiary, net of cash acquired 39 (3,750) –7p16(a) Purchases of property, plant and equipment 16 (9,505) (6,042)7p16(b) Proceeds from sale of property, plant and equipment 36 6,354 2,9797p16(a) Purchases of intangible assets 17 (3,050) (700)7p16(c) Purchases of available-for-sale financial assets 19 (4,887) (1,150)

Proceeds from disposal of available-for-sale financialassets 151 –

7p16(e) Loans granted to related parties 41 (1,343) (112)7p16(f) Loan repayments received from related parties 41 63 987p31 Interest received 1,054 1,1937p31 Dividends received 1,130 1,120

Net cash used in investing activities (13,783) (2,614)

7p21, 7p10 Cash flows from financing activities7p17(a) Proceeds from issuance of ordinary shares 26 950 1,0707p17(b) Purchase of treasury shares 26 (2,564) –7p17(c) Proceeds from issuance of convertible bonds 31 50,000 –

7p17(c)

Proceeds from issuance of redeemable preferenceshares 31 – 30,000

7p17(c) Proceeds from other borrowings 8,500 18,0007p17(d) Repayments of other borrowings (88,993) (34,674)7p31 Dividends paid to owners of the parent 34 (10,102) (15,736)7p31 Dividends paid to holders of redeemable preference

shares (1,950) (1,950)7p42A Acquisition of interest in a subsidiary from non-controlling

interest 40 (1,100) –7p42A Sale of interest in a subsidiary to non-controlling interest 40 1,100 –7p31 Dividends paid to non-controlling interests (1,920) (550)

Net cash used in financing activities (46,079) (3,840)

Net (decrease)/increase in cash and cash equivalents (12,855) 9,950

7p28

Cash, cash equivalents and bank overdrafts atbeginning of year 24 27,598 17,587Exchange gains/(losses) on cash and cashequivalents 535 61

7p28 Cash and cash equivalents at end of year 24 15,278 27,598

The notes on pages 19 to 109 are an integral part of these consolidated financialstatements.

16 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Consolidated statement of cash flows

(All amounts in C thousands unless otherwise stated)

Page 28: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Commentary – statement of cash flows

The commentary that follows explains some of the key requirements in IAS 7,‘Statement of cash flows’.

Reporting cash flows

Cash flows from operating activities

7p18 1. Cash flows from operating activities are reported using either:(a) the direct method, whereby major classes of gross cash receipts and gross

cash payments are disclosed; or(b) the indirect method, whereby profit or loss is adjusted for the effects of

transactions of a non-cash nature, any deferrals or accruals of past or futureoperating cash receipts or payments, and items of income or expenseassociated with investing or financing cash flows.

7p20 2. For an illustration of a statement of cash flows presented using the direct method,refer to appendix II.

Cash flows from investing and financing activities

7p21 3. Major classes of gross cash receipts and gross cash payments arising frominvesting and financing activities are reported separately, except to the extent thatcash flows described in paragraphs 22 and 24 of IAS 7 are reported on a net basis.

Sale of property, plant and equipment held for rental to others

7p14 4. Cash flows from the sale of property, plant and equipment are normally presentedas cash flows from investing activities. However, cash payments to manufacture oracquire assets that will be held for rental to others and subsequently for sale are cashflows from operating activities. The cash receipts from rents and subsequent sales ofsuch assets are also therefore cash flows from operating activities.

Reporting on a net basis

7p22, 23 5. Cash flows arising from the following operating, investing or financing activitiesmay be reported on a net basis:(a) cash receipts and payments on behalf of customers when the cash flows reflect

the activities of the customer rather than those of the entity (for example, rentscollected on behalf of, and paid over to, the owners of properties); and

(b) cash receipts and payments for items in which the turnover is quick, theamounts are large, and the maturities are short (for example, advances madefor, and repayment of, principal amounts relating to credit card customers).

7p24 6. Cash flows arising from each of the following activities of a financial institution maybe reported on a net basis:(a) cash receipts and payments for the acceptance and repayment of deposits with

a fixed maturity date;(b) the placement of deposits with, and withdrawal of deposits from, other financial

institutions; and

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 17

Consolidated statement of cash flows

(All amounts in C thousands unless otherwise stated)

Page 29: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

(c) cash advances and loans made to customers and the repayment of thoseadvances and loans.

Interest and dividends

7p31 7. Cash flows from interest and dividends received and paid are each disclosedseparately. Each is classified in a consistent manner from period to period as eitheroperating, investing or financing activities.

7p33 8. Interest paid and interest and dividends received are usually classified asoperating cash flows for a financial institution. However, there is no consensus on theclassification of these cash flows for other entities. Interest paid and interest anddividends received may be classified as operating cash flows because they enter intothe determination of net profit or loss. Alternatively, interest paid and interest anddividends received may be classified as financing cash flows and investing cashflows respectively, because they are costs of obtaining financial resources or returnson investments.

7p34 9. Dividends paid may be classified as financing cash flows because they are a costof obtaining financial resources. Alternatively, they may be classified as operatingcash flows to assist users to determine the ability of an entity to pay dividends out ofoperating cash flows.

Income taxes

7p35 10. Cash flows arising from income taxes are separately disclosed and classified ascash flows from operating activities unless they can be specifically identified withfinancing and investing activities.

Effects of exchange rate changes

7p28 11. Unrealised gains and losses arising from changes in foreign currency exchangerates are not cash flows. However, the effect of exchange rate changes on cash andcash equivalents held or due in a foreign currency are reported in the statement ofcash flows in order to reconcile cash and cash equivalents at the beginning and theend of the period. This amount is presented separately from cash flows fromoperating, investing and financing activities. It also includes the differences, if any,had those cash flows been reported at period-end exchange rates.

Additional recommended disclosures

7p50 12. Additional information may be relevant to users in understanding the financialposition and liquidity of an entity. Disclosure of this information, together with acommentary by management, is encouraged and may include:

7p50(a) (a) The amount of undrawn borrowing facilities that may be available for futureoperating activities and to settle capital commitments, indicating any restrictionson the use of these facilities.

7p50(c) (b) The aggregate amount of cash flows that represent increases in operatingcapacity separately from those cash flows that are required to maintainoperating capacity.

7p50(d) (c) The amount of the cash flows arising from the operating, investing and financingactivities of each reportable segment (see IFRS 8, ‘Operating segments’).

18 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Consolidated statement of cash flows

(All amounts in C thousands unless otherwise stated)

Page 30: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Notes to the consolidated financial statements

1 General information

1p138(b)(c),1p51(a)(b)

IFRS GAAP plc (‘the company’) and its subsidiaries (together, ‘the group’)manufacture, distribute and sell shoes through a network of independent retailers.The group has manufacturing plants around the world and sells mainly in countrieswithin the UK, the US, Europe and Russia. During the year, the group acquiredcontrol of ‘ABC Group’, a shoe and leather goods retailer operating in the US andmost western European countries.

1p138(a) The company is a public limited company, which is listed on the EuroMoney StockExchange and incorporated and domiciled in One-Land. The address of itsregistered office is Nice Walk Way, One-Land.

2 Summary of significant accounting policies

Commentary – accounting policies notes

The following note is a complete reiteration of a large number of possible accountingpolicies. Management should only present information that relates directly to thebusiness and should avoid boilerplate disclosure.

1p112(a),1p117(b),1p119

The principal accounting policies applied in the preparation of these consolidatedfinancial statements are set out below. These policies have been consistently appliedto all the years presented, unless otherwise stated.

2.1 Basis of preparation

1p116,1p117(a)

The consolidated financial statements of IFRS GAAP plc have been prepared inaccordance with International Financial Reporting Standards and IFRICinterpretations. The consolidated financial statements have been prepared under thehistorical cost convention, as modified by the revaluation of land and buildings,available-for-sale financial assets, and financial assets and financial liabilities(including derivative instruments) at fair value through profit or loss.

The preparation of financial statements in conformity with IFRS requires the use ofcertain critical accounting estimates. It also requires management to exercise itsjudgement in the process of applying the group’s accounting policies. The areasinvolving a higher degree of judgement or complexity, or areas where assumptionsand estimates are significant to the consolidated financial statements are disclosedin note 4.

2.1.2 Changes in accounting policy and disclosures1

8p28 (a) New and amended standards adopted by the group

There are no IFRSs or IFRIC interpretations that are effective for the first time for thefinancial year beginning on or after 1 January 2012 that would be expected to have amaterial impact on the group.

1 A detailed list of IFRSs and IFRIC interpretations effective on or after 1 January 2012 is included as appendix IV.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 19

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 31: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

(b) New standards and interpretations not yet adopted

8p28 A number of new standards and amendments to standards and interpretations areeffective for annual periods beginning after 1 January 2012, and have not beenapplied in preparing these consolidated financial statements. None of these isexpected to have a significant effect on the consolidated financial statements of thegroup, except the following set out below:

Amendment to IAS 1, ‘Financial statement presentation’ regarding othercomprehensive income. The main change resulting from these amendments is arequirement for entities to group items presented in ‘other comprehensive income’(OCI) on the basis of whether they are potentially reclassifiable to profit or losssubsequently (reclassification adjustments). The amendments do not address whichitems are presented in OCI.

IFRS 13, ‘Fair value measurement’, aims to improve consistency and reducecomplexity by providing a precise definition of fair value and a single source of fairvalue measurement and disclosure requirements for use across IFRSs. Therequirements, which are largely aligned between IFRSs and US GAAP, do not extendthe use of fair value accounting but provide guidance on how it should be appliedwhere its use is already required or permitted by other standards within IFRSs or USGAAP.

IAS 19, ‘Employee benefits’, was amended in June 2011. The impact on the groupwill be as follows: to immediately recognise all past service costs; and to replaceinterest cost and expected return on plan assets with a net interest amount that iscalculated by applying the discount rate to the net defined benefit liability (asset).The group is yet to assess the full impact of the amendments.

IFRS 9, ‘Financial instruments’, addresses the classification, measurement andrecognition of financial assets and financial liabilities. IFRS 9 was issued in November2009 and October 2010. It replaces the parts of IAS 39 that relate to the classificationand measurement of financial instruments. IFRS 9 requires financial assets to beclassified into two measurement categories: those measured as at fair value andthose measured at amortised cost. The determination is made at initial recognition.The classification depends on the entity’s business model for managing its financialinstruments and the contractual cash flow characteristics of the instrument. Forfinancial liabilities, the standard retains most of the IAS 39 requirements. The mainchange is that, in cases where the fair value option is taken for financial liabilities, thepart of a fair value change due to an entity’s own credit risk is recorded in othercomprehensive income rather than the income statement, unless this creates anaccounting mismatch. The group is yet to assess IFRS 9’s full impact and intends toadopt IFRS 9 no later than the accounting period beginning on or after 1 January2015. The group will also consider the impact of the remaining phases of IFRS 9when completed by the Board.

IFRS 10, Consolidated financial statements’, builds on existing principles byidentifying the concept of control as the determining factor in whether an entityshould be included within the consolidated financial statements of the parentcompany. The standard provides additional guidance to assist in the determinationof control where this is difficult to assess. The group is yet to assess IFRS 10’s full

20 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 32: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

impact and intends to adopt IFRS 10 no later than the accounting period beginningon or after 1 January 2013.

IFRS 12, ‘Disclosures of interests in other entities’, includes the disclosurerequirements for all forms of interests in other entities, including joint arrangements,associates, special purpose vehicles and other off balance sheet vehicles. The groupis yet to assess IFRS 12’s full impact and intends to adopt IFRS 12 no later than theaccounting period beginning on or after 1 January 2013.

There are no other IFRSs or IFRIC interpretations that are not yet effective that wouldbe expected to have a material impact on the group.

1p119 2.2 Consolidation

27p12 (a) Subsidiaries

27p14, 27p30 Subsidiaries are all entities (including special purpose entities) over which the grouphas the power to govern the financial and operating policies generally accompanyinga shareholding of more than one half of the voting rights. The existence and effect ofpotential voting rights that are currently exercisable or convertible are consideredwhen assessing whether the group controls another entity. The group also assessesexistence of control where it does not have more than 50% of the voting power but isable to govern the financial and operating policies by virtue of de-facto control.

De-facto control may arise in circumstances where the size of the group’s votingrights relative to the size and dispersion of holdings of other shareholders give thegroup the power to govern the financial and operating policies, etc.

Subsidiaries are fully consolidated from the date on which control is transferred tothe group. They are de-consolidated from the date that control ceases.

IFRS3p5, p37,p39, p18, p19

The group applies the acquisition method to account for business combinations. Theconsideration transferred for the acquisition of a subsidiary is the fair values of theassets transferred, the liabilities incurred to the former owners of the acquiree andthe equity interests issued by the group. The consideration transferred includes thefair value of any asset or liability resulting from a contingent considerationarrangement. Identifiable assets acquired and liabilities and contingent liabilitiesassumed in a business combination are measured initially at their fair values at theacquisition date. The group recognises any non-controlling interest in the acquireeon an acquisition-by-acquisition basis, either at fair value or at the non-controllinginterest’s proportionate share of the recognised amounts of acquiree’s identifiablenet assets.

IFRS3p53 Acquisition-related costs are expensed as incurred.

IFRS3p42 If the business combination is achieved in stages, the acquisition date carrying valueof the acquirer’s previously held equity interest in the acquiree is re-measured to fairvalue at the acquisition date; any gains or losses arising from such re-measurementare recognised in profit or loss.

IFRS3p58 Any contingent consideration to be transferred by the group is recognised at fairvalue at the acquisition date. Subsequent changes to the fair value of the contingentconsideration that is deemed to be an asset or liability is recognised in accordance

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 21

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 33: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

with IAS 39 either in profit or loss or as a change to other comprehensive income.Contingent consideration that is classified as equity is not re-measured, and itssubsequent settlement is accounted for within equity.

IFRS3p32,IFRS3B63(a),36p80

Goodwill is initially measured as the excess of the aggregate of the considerationtransferred and the fair value of non-controlling interest over the net identifiableassets acquired and liabilities assumed. If this consideration is lower than the fairvalue of the net assets of the subsidiary acquired, the difference is recognised inprofit or loss.

27p20, p24 Inter-company transactions, balances, income and expenses on transactionsbetween group companies are eliminated. Profits and losses resulting from inter-company transactions that are recognised in assets are also eliminated. Accountingpolicies of subsidiaries have been changed where necessary to ensure consistencywith the policies adopted by the group.

(b) Changes in ownership interests in subsidiaries without change of control

27p30, 31 Transactions with non-controlling interests that do not result in loss of control areaccounted for as equity transactions – that is, as transactions with the owners in theircapacity as owners. The difference between fair value of any consideration paid andthe relevant share acquired of the carrying value of net assets of the subsidiary isrecorded in equity. Gains or losses on disposals to non-controlling interests are alsorecorded in equity.

(c) Disposal of subsidiaries

27p34, p35,28p18

When the group ceases to have control any retained interest in the entity is re-measured to its fair value at the date when control is lost, with the change in carryingamount recognised in profit or loss. The fair value is the initial carrying amount for thepurposes of subsequently accounting for the retained interest as an associate, jointventure or financial asset. In addition, any amounts previously recognised in othercomprehensive income in respect of that entity are accounted for as if the group haddirectly disposed of the related assets or liabilities. This may mean that amountspreviously recognised in other comprehensive income are reclassified to profit orloss.

1p119 (d) Associates

28p13, 28p11 Associates are all entities over which the group has significant influence but notcontrol, generally accompanying a shareholding of between 20% and 50% of thevoting rights. Investments in associates are accounted for using the equity method ofaccounting. Under the equity method, the investment is initially recognised at cost,and the carrying amount is increased or decreased to recognise the investor’s shareof the profit or loss of the investee after the date of acquisition. The group’sinvestment in associates includes goodwill identified on acquisition.

28p19A If the ownership interest in an associate is reduced but significant influence isretained, only a proportionate share of the amounts previously recognised in othercomprehensive income is reclassified to profit or loss where appropriate.

28p29-30 The group’s share of post-acquisition profit or loss is recognised in the incomestatement, and its share of post-acquisition movements in other comprehensive

22 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 34: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

income is recognised in other comprehensive income with a correspondingadjustment to the carrying amount of the investment. When the group’s share oflosses in an associate equals or exceeds its interest in the associate, including anyother unsecured receivables, the group does not recognise further losses, unless ithas incurred legal or constructive obligations or made payments on behalf of theassociate.

28p31, p33 The group determines at each reporting date whether there is any objective evidencethat the investment in the associate is impaired. If this is the case, the groupcalculates the amount of impairment as the difference between the recoverableamount of the associate and its carrying value and recognises the amount adjacentto ‘share of profit/(loss) of associates in the income statement.

28p22, p26 Profits and losses resulting from upstream and downstream transactions betweenthe group and its associate are recognised in the group’s financial statements only tothe extent of unrelated investor’s interests in the associates. Unrealised losses areeliminated unless the transaction provides evidence of an impairment of the assettransferred. Accounting policies of associates have been changed where necessaryto ensure consistency with the policies adopted by the group.

Dilution gains and losses arising in investments in associates are recognised in theincome statement.

1p119 2.3 Segment reporting

IFRS8p5(b) Operating segments are reported in a manner consistent with the internal reportingprovided to the chief operating decision-maker. The chief operating decision-maker,who is responsible for allocating resources and assessing performance of theoperating segments, has been identified as the steering committee that makesstrategic decisions.

2.4 Foreign currency translation

1p119 (a) Functional and presentation currency

21p17, p9,p18, 1p51(d)

Items included in the financial statements of each of the group’s entities aremeasured using the currency of the primary economic environment in which theentity operates (‘the functional currency’). The consolidated financial statements arepresented in ‘currency’ (C), which is the group’s presentation currency.

1p119 (b) Transactions and balances

21p21, p28,p32, 39p95(a),p102(a)

Foreign currency transactions are translated into the functional currency using theexchange rates prevailing at the dates of the transactions or valuation where itemsare re-measured. Foreign exchange gains and losses resulting from the settlement ofsuch transactions and from the translation at year-end exchange rates of monetaryassets and liabilities denominated in foreign currencies are recognised in the incomestatement, except when deferred in other comprehensive income as qualifying cashflow hedges and qualifying net investment hedges. Foreign exchange gains andlosses that relate to borrowings and cash and cash equivalents are presented in theincome statement within ‘finance income or costs’. All other foreign exchange gainsand losses are presented in the income statement within ‘other (losses)/gains – net’.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 23

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 35: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

39AG83 Changes in the fair value of monetary securities denominated in foreign currencyclassified as available for sale are analysed between translation differences resultingfrom changes in the amortised cost of the security and other changes in the carryingamount of the security. Translation differences related to changes in amortised costare recognised in profit or loss, and other changes in carrying amount arerecognised in other comprehensive income.

21p30 Translation differences on non-monetary financial assets and liabilities such asequities held at fair value through profit or loss are recognised in profit or loss as partof the fair value gain or loss. Translation differences on non-monetary financialassets, such as equities classified as available for sale, are included in othercomprehensive income.

1p119 (c) Group companies

21p39 The results and financial position of all the group entities (none of which has thecurrency of a hyper-inflationary economy) that have a functional currency differentfrom the presentation currency are translated into the presentation currency asfollows:

21p39(a) (a) assets and liabilities for each balance sheet presented are translated at theclosing rate at the date of that balance sheet;

21p39(b) (b) income and expenses for each income statement are translated at averageexchange rates (unless this average is not a reasonable approximation of thecumulative effect of the rates prevailing on the transaction dates, in which caseincome and expenses are translated at the rate on the dates of thetransactions); and

1p79(b),21p39(c)

(c) all resulting exchange differences are recognised in other comprehensiveincome.

21p47 Goodwill and fair value adjustments arising on the acquisition of a foreign entity aretreated as assets and liabilities of the foreign entity and translated at the closing rate.Exchange differences arising are recognised in other comprehensive income.

1p119 2.5 Property, plant and equipment

16p73(a),p35(b), p15,p17, 39p98(b)

Land and buildings comprise mainly factories, retail outlets and offices. Land andbuildings are shown at fair value, based on valuations by external independentvaluers, less subsequent depreciation for buildings. Valuations are performed withsufficient regularity to ensure that the fair value of a revalued asset does not differmaterially from its carrying amount. Any accumulated depreciation at the date ofrevaluation is eliminated against the gross carrying amount of the asset, and the netamount is restated to the revalued amount of the asset. All other property, plant andequipment is stated at historical cost less depreciation. Historical cost includesexpenditure that is directly attributable to the acquisition of the items. Cost may alsoinclude transfers from equity of any gains/losses on qualifying cash flow hedges offoreign currency purchases of property, plant and equipment.

16p12 Subsequent costs are included in the asset’s carrying amount or recognised as aseparate asset, as appropriate, only when it is probable that future economic benefitsassociated with the item will flow to the group and the cost of the item can bemeasured reliably. The carrying amount of the replaced part is derecognised. Allother repairs and maintenance are charged to the income statement during thefinancial period in which they are incurred.

24 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 36: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

16p39,1p79(b),16p40-41

Increases in the carrying amount arising on revaluation of land and buildings arecredited to other comprehensive income and shown as other reserves inshareholders’ equity. Decreases that offset previous increases of the same asset arecharged in other comprehensive income and debited against other reserves directlyin equity; all other decreases are charged to the income statement. Each year thedifference between depreciation based on the revalued carrying amount of the assetcharged to the income statement, and depreciation based on the asset’s originalcost is transferred from ‘other reserves’ to ‘retained earnings’.

16p73(b),p50, p73(c)

Land is not depreciated. Depreciation on other assets is calculated using thestraight-line method to allocate their cost or revalued amounts to their residual valuesover their estimated useful lives, as follows:& Buildings 25-40 years& Machinery 10-15 years& Vehicles 3-5 years& Furniture, fittings and equipment 3-8 years

16p51 The assets’ residual values and useful lives are reviewed, and adjusted ifappropriate, at the end of each reporting period.

36p59 An asset’s carrying amount is written down immediately to its recoverable amount ifthe asset’s carrying amount is greater than its estimated recoverable amount (note2.7).

16p68, 71 Gains and losses on disposals are determined by comparing the proceeds with thecarrying amount and are recognised within ‘Other (losses)/gains – net’ in the incomestatement.

16p41, 1p79(b) When revalued assets are sold, the amounts included in other reserves aretransferred to retained earnings.

2.6 Intangible assets

1p119 (a) Goodwill

IFRS3p51,38p108(a),IFRS3p54,36p124

Goodwill arises on the acquisition of subsidiaries and represents the excess of theconsideration transferred over IFRS GAAP plc’s interest in net fair value of the netidentifiable assets, liabilities and contingent liabilities of the acquiree and the fairvalue of the non-controlling interest in the acquiree.

For the purpose of impairment testing, goodwill acquired in a business combinationis allocated to each of the CGUs, or groups of CGUs, that is expected to benefit fromthe synergies of the combination. Each unit or group of units to which the goodwill isallocated represents the lowest level within the entity at which the goodwill ismonitored for internal management purposes. Goodwill is monitored at the operatingsegment level.

Goodwill impairment reviews are undertaken annually or more frequently if events orchanges in circumstances indicate a potential impairment. The carrying value ofgoodwill is compared to the recoverable amount, which is the higher of value in useand the fair value less costs to sell. Any impairment is recognised immediately as anexpense and is not subsequently reversed.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 25

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 37: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

1p119 (b) Trademarks and licences

38p74, p97,p118(a),(b)

Separately acquired trademarks and licences are shown at historical cost.Trademarks and licences acquired in a business combination are recognised at fairvalue at the acquisition date. Trademarks and licences have a finite useful life and arecarried at cost less accumulated amortisation. Amortisation is calculated using thestraight-line method to allocate the cost of trademarks and licences over theirestimated useful lives of 15 to 20 years.

38p4,p118(a)-(b)

Acquired computer software licences are capitalised on the basis of the costsincurred to acquire and bring to use the specific software. These costs are amortisedover their estimated useful lives of three to five years.

1p119 (c) Computer software

38p57 Costs associated with maintaining computer software programmes are recognisedas an expense as incurred. Development costs that are directly attributable to thedesign and testing of identifiable and unique software products controlled by thegroup are recognised as intangible assets when the following criteria are met:& it is technically feasible to complete the software product so that it will be

available for use;& management intends to complete the software product and use or sell it;& there is an ability to use or sell the software product;& it can be demonstrated how the software product will generate probable future

economic benefits;& adequate technical, financial and other resources to complete the development

and to use or sell the software product are available; and& the expenditure attributable to the software product during its development can

be reliably measured.

38p66 Directly attributable costs that are capitalised as part of the software product includethe software development employee costs and an appropriate portion of relevantoverheads.

38p68, p71 Other development expenditures that do not meet these criteria are recognised as anexpense as incurred. Development costs previously recognised as an expense arenot recognised as an asset in a subsequent period.

38p97,p118(a),(b)

Computer software development costs recognised as assets are amortised over theirestimated useful lives, which does not exceed three years.

1p119 2.7 Impairment of non-financial assets

36p9, p10 Assets that have an indefinite useful life – for example, goodwill or intangible assetsnot ready to use – are not subject to amortisation and are tested annually forimpairment. Assets that are subject to amortisation are reviewed for impairmentwhenever events or changes in circumstances indicate that the carrying amount maynot be recoverable. An impairment loss is recognised for the amount by which theasset’s carrying amount exceeds its recoverable amount. The recoverable amount isthe higher of an asset’s fair value less costs to sell and value in use. For the purposesof assessing impairment, assets are grouped at the lowest levels for which there areseparately identifiable cash flows (cash-generating units). Non-financial assets otherthan goodwill that suffered an impairment are reviewed for possible reversal of theimpairment at each reporting date.

26 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 38: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

1p119 2.8 Non-current assets (or disposal groups) held for sale

IFRS5p6, 15 Non-current assets (or disposal groups) are classified as assets held for sale whentheir carrying amount is to be recovered principally through a sale transaction and asale is considered highly probable. They are stated at the lower of carrying amountand fair value less costs to sell.

1p119 2.9 Financial assets

2.9.1 Classification

IFRS7p21,39p9

The group classifies its financial assets in the following categories: at fair valuethrough profit or loss, loans and receivables, and available for sale. The classificationdepends on the purpose for which the financial assets were acquired. Managementdetermines the classification of its financial assets at initial recognition.

(a) Financial assets at fair value through profit or loss

39p9 Financial assets at fair value through profit or loss are financial assets held fortrading. A financial asset is classified in this category if acquired principally for thepurpose of selling in the short term. Derivatives are also categorised as held fortrading unless they are designated as hedges. Assets in this category are classifiedas current assets if expected to be settled within 12 months, otherwise they areclassified as non-current.

(b) Loans and receivables

39p9, 1p66,p68

Loans and receivables are non-derivative financial assets with fixed or determinablepayments that are not quoted in an active market. They are included in currentassets, except for maturities greater than 12 months after the end of the reportingperiod. These are classified as non-current assets. The group’s loans andreceivables comprise ‘trade and other receivables’ and ‘cash and cash equivalents’in the balance sheet (notes 2.14 and 2.15).

(c) Available-for-sale financial assets

39p9, 1p66,p68, IFRS7AppxB5(b)

Available-for-sale financial assets are non-derivatives that are either designated inthis category or not classified in any of the other categories. They are included innon-current assets unless the investment matures or management intends todispose of it within 12 months of the end of the reporting period.

2.9.2 Recognition and measurement

39p38, IFRS7AppxB5,39p43, 39p16,p46

Regular purchases and sales of financial assets are recognised on the trade-date –the date on which the group commits to purchase or sell the asset. Investments areinitially recognised at fair value plus transaction costs for all financial assets notcarried at fair value through profit or loss. Financial assets carried at fair valuethrough profit or loss are initially recognised at fair value, and transaction costs areexpensed in the income statement. Financial assets are derecognised when therights to receive cash flows from the investments have expired or have beentransferred and the group has transferred substantially all risks and rewards ofownership. Available-for-sale financial assets and financial assets at fair valuethrough profit or loss are subsequently carried at fair value. Loans and receivablesare subsequently carried at amortised cost using the effective interest method.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 27

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 39: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

39p55(a),IFRS7AppxB5(e)

Gains or losses arising from changes in the fair value of the ‘financial assets at fairvalue through profit or loss’ category are presented in the income statement within‘other (losses)/gains – net’ in the period in which they arise. Dividend income fromfinancial assets at fair value through profit or loss is recognised in the incomestatement as part of other income when the group’s right to receive payments isestablished.

39p55(b),IFRS7AppxB5(e),39AG83,1p79(b)

Changes in the fair value of monetary and non-monetary securities classified asavailable for sale are recognised in other comprehensive income.

39p67 When securities classified as available for sale are sold or impaired, the accumulatedfair value adjustments recognised in equity are included in the income statement as‘gains and losses from investment securities’.

Interest on available-for-sale securities calculated using the effective interest methodis recognised in the income statement as part of finance income. Dividends onavailable-for-sale equity instruments are recognised in the income statement as partof other income when the group’s right to receive payments is established.

2.10 Offsetting financial instruments

32p42 Financial assets and liabilities are offset and the net amount reported in the balancesheet when there is a legally enforceable right to offset the recognised amounts andthere is an intention to settle on a net basis or realise the asset and settle the liabilitysimultaneously.

2.11 Impairment of financial assets

(a) Assets carried at amortised cost

39p58-59 The group assesses at the end of each reporting period whether there is objectiveevidence that a financial asset or group of financial assets is impaired. A financialasset or a group of financial assets is impaired and impairment losses are incurredonly if there is objective evidence of impairment as a result of one or more events thatoccurred after the initial recognition of the asset (a ‘loss event’) and that loss event(or events) has an impact on the estimated future cash flows of the financial asset orgroup of financial assets that can be reliably estimated.

IFRS7B5(f) Evidence of impairment may include indications that the debtors or a group ofdebtors is experiencing significant financial difficulty, default or delinquency ininterest or principal payments, the probability that they will enter bankruptcy or otherfinancial reorganisation, and where observable data indicate that there is ameasurable decrease in the estimated future cash flows, such as changes in arrearsor economic conditions that correlate with defaults.

IFRS7p16,39AG84

For loans and receivables category, the amount of the loss is measured as thedifference between the asset’s carrying amount and the present value of estimatedfuture cash flows (excluding future credit losses that have not been incurred)discounted at the financial asset’s original effective interest rate. The carrying amountof the asset is reduced and the amount of the loss is recognised in the consolidatedincome statement. If a loan or held-to-maturity investment has a variable interest rate,the discount rate for measuring any impairment loss is the current effective interestrate determined under the contract. As a practical expedient, the group may measure

28 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 40: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

impairment on the basis of an instrument’s fair value using an observable marketprice.

IFRS7AppxB5(d), 39p65

If, in a subsequent period, the amount of the impairment loss decreases and thedecrease can be related objectively to an event occurring after the impairment wasrecognised (such as an improvement in the debtor’s credit rating), the reversal of thepreviously recognised impairment loss is recognised in the consolidated incomestatement.

(b) Assets classified as available for sale

39p67-70 The group assesses at the end of each reporting period whether there is objectiveevidence that a financial asset or a group of financial assets is impaired. For debtsecurities, the group uses the criteria referred to in (a) above. In the case of equityinvestments classified as available for sale, a significant or prolonged decline in thefair value of the security below its cost is also evidence that the assets are impaired. Ifany such evidence exists for available-for-sale financial assets, the cumulative loss –measured as the difference between the acquisition cost and the current fair value,less any impairment loss on that financial asset previously recognised in profit or loss– is removed from equity and recognised in profit or loss. Impairment lossesrecognised in the consolidated income statement on equity instruments are notreversed through the consolidated income statement. If, in a subsequent period, thefair value of a debt instrument classified as available for sale increases and theincrease can be objectively related to an event occurring after the impairment losswas recognised in profit or loss, the impairment loss is reversed through theconsolidated income statement.

1p119 2.12 Derivative financial instruments and hedging activities

IFRS7p21, p22 Derivatives are initially recognised at fair value on the date a derivative contract isentered into and are subsequently re-measured at their fair value. The method ofrecognising the resulting gain or loss depends on whether the derivative isdesignated as a hedging instrument, and if so, the nature of the item being hedged.The group designates certain derivatives as either:(a) hedges of the fair value of recognised assets or liabilities or a firm commitment

(fair value hedge);(b) hedges of a particular risk associated with a recognised asset or liability or a

highly probable forecast transaction (cash flow hedge); or(c) hedges of a net investment in a foreign operation (net investment hedge).

39p88 The group documents at the inception of the transaction the relationship betweenhedging instruments and hedged items, as well as its risk management objectivesand strategy for undertaking various hedging transactions. The group alsodocuments its assessment, both at hedge inception and on an ongoing basis, ofwhether the derivatives that are used in hedging transactions are highly effective inoffsetting changes in fair values or cash flows of hedged items.

IFRS7p23, p24 The fair values of various derivative instruments used for hedging purposes aredisclosed in note 20. Movements on the hedging reserve in other comprehensiveincome are shown in note 29. The full fair value of a hedging derivative is classified asa non-current asset or liability when the remaining hedged item is more than 12months, and as a current asset or liability when the remaining maturity of the hedgeditem is less than 12 months. Trading derivatives are classified as a current asset orliability.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 29

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 41: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

39p89 (a) Fair value hedge

Changes in the fair value of derivatives that are designated and qualify as fair valuehedges are recorded in the income statement, together with any changes in the fairvalue of the hedged asset or liability that are attributable to the hedged risk. Thegroup only applies fair value hedge accounting for hedging fixed interest risk onborrowings. The gain or loss relating to the effective portion of interest rate swapshedging fixed rate borrowings is recognised in the income statement within ‘financecosts’. The gain or loss relating to the ineffective portion is recognised in the incomestatement within ‘other gains/(losses) – net’. Changes in the fair value of the hedgefixed rate borrowings attributable to interest rate risk are recognised in the incomestatement within ‘finance costs’.

39p92 If the hedge no longer meets the criteria for hedge accounting, the adjustment to thecarrying amount of a hedged item for which the effective interest method is used isamortised to profit or loss over the period to maturity.

39p95 (b) Cash flow hedge

1p79(b) The effective portion of changes in the fair value of derivatives that are designatedand qualify as cash flow hedges is recognised in other comprehensive income. Thegain or loss relating to the ineffective portion is recognised immediately in the incomestatement within ‘other gains/(losses) – net’.

39p99, p100,p98(b)

Amounts accumulated in equity are reclassified to profit or loss in the periods whenthe hedged item affects profit or loss (for example, when the forecast sale that ishedged takes place). The gain or loss relating to the effective portion of interest rateswaps hedging variable rate borrowings is recognised in the income statementwithin ‘finance income/cost’. However, when the forecast transaction that is hedgedresults in the recognition of a non-financial asset (for example, inventory or fixedassets), the gains and losses previously deferred in equity are transferred from equityand included in the initial measurement of the cost of the asset. The deferredamounts are ultimately recognised in cost of goods sold in the case of inventory or indepreciation in the case of fixed assets.

39p101 When a hedging instrument expires or is sold, or when a hedge no longer meets thecriteria for hedge accounting, any cumulative gain or loss existing in equity at thattime remains in equity and is recognised when the forecast transaction is ultimatelyrecognised in the income statement. When a forecast transaction is no longerexpected to occur, the cumulative gain or loss that was reported in equity isimmediately transferred to the income statement within ‘other gains/(losses) – net’.

39p102(a)(b) (c) Net investment hedge

Hedges of net investments in foreign operations are accounted for similarly to cashflow hedges.

1p79(b) Any gain or loss on the hedging instrument relating to the effective portion of thehedge is recognised in other comprehensive income. The gain or loss relating to theineffective portion is recognised in the income statement. Gains and lossesaccumulated in equity are included in the income statement when the foreignoperation is partially disposed of or sold.

30 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 42: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

1p119 2.13 Inventories

2p36(a), p9,2p10, 25,23p6, p7,2p28,30,39p98(b)

Inventories are stated at the lower of cost and net realisable value. Cost isdetermined using the first-in, first-out (FIFO) method. The cost of finished goods andwork in progress comprises design costs, raw materials, direct labour, other directcosts and related production overheads (based on normal operating capacity). Itexcludes borrowing costs. Net realisable value is the estimated selling price in theordinary course of business, less applicable variable selling expenses. Costs ofinventories include the transfer from equity of any gains/losses on qualifying cashflow hedges for purchases of raw materials1.

1p119 2.14 Trade receivables

IFRS7p21 Trade receivables are amounts due from customers for merchandise sold or servicesperformed in the ordinary course of business. If collection is expected in one year orless (or in the normal operating cycle of the business if longer), they are classified ascurrent assets. If not, they are presented as non-current assets.

39p43, p46(a),p59, IFRS7AppxBp5(f),AppxBp5(d)

Trade receivables are recognised initially at fair value and subsequently measured atamortised cost using the effective interest method, less provision for impairment.

1p119 2.15 Cash and cash equivalents

IFRS7p21, p45 In the consolidated statement of cash flows, cash and cash equivalents includescash in hand, deposits held at call with banks, other short-term highly liquidinvestments with original maturities of three months or less and bank overdrafts. Inthe consolidated balance sheet, bank overdrafts are shown within borrowings incurrent liabilities.

1p119 2.16 Share capital

IFRS7p21,32p18(a)

Ordinary shares are classified as equity. Mandatorily redeemable preference sharesare classified as liabilities (note 2.18).

32p37 Incremental costs directly attributable to the issue of new ordinary shares or optionsare shown in equity as a deduction, net of tax, from the proceeds.

32p33 Where any group company purchases the company’s equity share capital (treasuryshares), the consideration paid, including any directly attributable incremental costs(net of income taxes) is deducted from equity attributable to the company’s equityholders until the shares are cancelled or reissued. Where such ordinary shares aresubsequently reissued, any consideration received, net of any directly attributableincremental transaction costs and the related income tax effects, is included in equityattributable to the company’s equity holders.

1p119 2.17 Trade payables

Trade payables are obligations to pay for goods or services that have been acquiredin the ordinary course of business from suppliers. Accounts payable are classified ascurrent liabilities if payment is due within one year or less (or in the normal operatingcycle of the business if longer). If not, they are presented as non-current liabilities.

1 Management may choose to keep these gains in equity until the acquired asset affects profit or loss. At this

time, management should re-classify the gains to profit or loss.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 31

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 43: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

IFRS7p21,39p43

Trade payables are recognised initially at fair value and subsequently measured atamortised cost using the effective interest method.

1p119 2.18 Borrowings

IFRS7p21 Borrowings are recognised initially at fair value, net of transaction costs incurred.Borrowings are subsequently carried at amortised cost; any difference between theproceeds (net of transaction costs) and the redemption value is recognised in theincome statement over the period of the borrowings using the effective interestmethod.

39p43, p47 Fees paid on the establishment of loan facilities are recognised as transaction costsof the loan to the extent that it is probable that some or all of the facility will be drawndown. In this case, the fee is deferred until the draw-down occurs. To the extent thereis no evidence that it is probable that some or all of the facility will be drawn down,the fee is capitalised as a pre-payment for liquidity services and amortised over theperiod of the facility to which it relates.

32p18(a), p35 Preference shares, which are mandatorily redeemable on a specific date, areclassified as liabilities. The dividends on these preference shares are recognised inthe income statement as interest expense.

1p119 2.19 Borrowing costs

23p8 General and specific borrowing costs directly attributable to the acquisition,construction or production of qualifying assets, which are assets that necessarilytake a substantial period of time to get ready for their intended use or sale, are addedto the cost of those assets, until such time as the assets are substantially ready fortheir intended use or sale.

23p12 Investment income earned on the temporary investment of specific borrowingspending their expenditure on qualifying assets is deducted from the borrowing costseligible for capitalisation.

All other borrowing costs are recognised in profit or loss in the period in which theyare incurred.

1p119 2.20 Compound financial instruments

32p28 Compound financial instruments issued by the group comprise convertible notesthat can be converted to share capital at the option of the holder, and the number ofshares to be issued does not vary with changes in their fair value.

32AG31 The liability component of a compound financial instrument is recognised initially atthe fair value of a similar liability that does not have an equity conversion option. Theequity component is recognised initially at the difference between the fair value of thecompound financial instrument as a whole and the fair value of the liabilitycomponent. Any directly attributable transaction costs are allocated to the liabilityand equity components in proportion to their initial carrying amounts.

32p36 Subsequent to initial recognition, the liability component of a compound financialinstrument is measured at amortised cost using the effective interest method. Theequity component of a compound financial instrument is not re-measuredsubsequent to initial recognition except on conversion or expiry.

32 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 44: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

1p69, p71 Borrowings are classified as current liabilities unless the group has an unconditionalright to defer settlement of the liability for at least 12 months after the end of thereporting period.

1p119 2.21 Current and deferred income tax

12p58, p61A The tax expense for the period comprises current and deferred tax. Tax is recognisedin the income statement, except to the extent that it relates to items recognised inother comprehensive income or directly in equity. In this case, the tax is alsorecognised in other comprehensive income or directly in equity, respectively.

12p12, p46 The current income tax charge is calculated on the basis of the tax laws enacted orsubstantively enacted at the balance sheet date in the countries where the companyand its subsidiaries operate and generate taxable income. Management periodicallyevaluates positions taken in tax returns with respect to situations in which applicabletax regulation is subject to interpretation. It establishes provisions where appropriateon the basis of amounts expected to be paid to the tax authorities.

12p24, p15,p47

Deferred income tax is recognised, using the liability method, on temporarydifferences arising between the tax bases of assets and liabilities and their carryingamounts in the consolidated financial statements. However, deferred tax liabilities arenot recognised if they arise from the initial recognition of goodwill; deferred incometax is not accounted for if it arises from initial recognition of an asset or liability in atransaction other than a business combination that at the time of the transactionaffects neither accounting nor taxable profit or loss. Deferred income tax isdetermined using tax rates (and laws) that have been enacted or substantivelyenacted by the balance sheet date and are expected to apply when the relateddeferred income tax asset is realised or the deferred income tax liability is settled.

12p24, p34 Deferred income tax assets are recognised only to the extent that it is probable thatfuture taxable profit will be available against which the temporary differences can beutilised.

12p39, p44 Deferred income tax is provided on temporary differences arising on investments insubsidiaries and associates, except for deferred income tax liability where the timingof the reversal of the temporary difference is controlled by the group and it isprobable that the temporary difference will not reverse in the foreseeable future.

12p74 Deferred income tax assets and liabilities are offset when there is a legallyenforceable right to offset current tax assets against current tax liabilities and whenthe deferred income taxes assets and liabilities relate to income taxes levied by thesame taxation authority on either the same taxable entity or different taxable entitieswhere there is an intention to settle the balances on a net basis.

1p119 2.22 Employee benefits

(a) Pension obligations

19p27, p25,p7, p120A(b)

Group companies operate various pension schemes. The schemes are generallyfunded through payments to insurance companies or trustee-administered funds,determined by periodic actuarial calculations. The group has both defined benefitand defined contribution plans. A defined contribution plan is a pension plan underwhich the group pays fixed contributions into a separate entity. The group has nolegal or constructive obligations to pay further contributions if the fund does not holdsufficient assets to pay all employees the benefits relating to employee service in the

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 33

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 45: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

current and prior periods. A defined benefit plan is a pension plan that is not adefined contribution plan.

Typically defined benefit plans define an amount of pension benefit that an employeewill receive on retirement, usually dependent on one or more factors such as age,years of service and compensation.

19p79, p80,p64

The liability recognised in the balance sheet in respect of defined benefit pensionplans is the present value of the defined benefit obligation at the end of the reportingperiod less the fair value of plan assets, together with adjustments for unrecognisedpast-service costs. The defined benefit obligation is calculated annually byindependent actuaries using the projected unit credit method. The present value ofthe defined benefit obligation is determined by discounting the estimated future cashoutflows using interest rates of high-quality corporate bonds that are denominated inthe currency in which the benefits will be paid, and that have terms to maturityapproximating to the terms of the related pension obligation. In countries wherethere is no deep market in such bonds, the market rates on government bonds areused.

19p93-93D,p120A(a)

Actuarial gains and losses arising from experience adjustments and changes inactuarial assumptions are charged or credited to equity in other comprehensiveincome in the period in which they arise.

19p96 Past-service costs are recognised immediately in income, unless the changes to thepension plan are conditional on the employees remaining in service for a specifiedperiod of time (the vesting period). In this case, the past-service costs are amortisedon a straight-line basis over the vesting period.

19p44 For defined contribution plans, the group pays contributions to publicly or privatelyadministered pension insurance plans on a mandatory, contractual or voluntarybasis. The group has no further payment obligations once the contributions havebeen paid. The contributions are recognised as employee benefit expense whenthey are due. Prepaid contributions are recognised as an asset to the extent that acash refund or a reduction in the future payments is available.

(b) Other post-employment obligations

19p120A(a)(b) Some group companies provide post-retirement healthcare benefits to their retirees.The entitlement to these benefits is usually conditional on the employee remaining inservice up to retirement age and the completion of a minimum service period. Theexpected costs of these benefits are accrued over the period of employment usingthe same accounting methodology as used for defined benefit pension plans.Actuarial gains and losses arising from experience adjustments and changes inactuarial assumptions are charged or credited to equity in other comprehensiveincome in the period in which they arise. These obligations are valued annually byindependent qualified actuaries.

(c) Termination benefits

19p133, p134,p139, p140

Termination benefits are payable when employment is terminated by the groupbefore the normal retirement date, or whenever an employee accepts voluntaryredundancy in exchange for these benefits. The group recognises terminationbenefits when it is demonstrably committed to a termination when the entity has adetailed formal plan to terminate the employment of current employees withoutpossibility of withdrawal. In the case of an offer made to encourage voluntary

34 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 46: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

redundancy, the termination benefits are measured based on the number ofemployees expected to accept the offer. Benefits falling due more than 12 monthsafter the end of the reporting period are discounted to their present value.

(d) Profit-sharing and bonus plans

19p17 The group recognises a liability and an expense for bonuses and profit-sharing,based on a formula that takes into consideration the profit attributable to thecompany’s shareholders after certain adjustments. The group recognises a provisionwhere contractually obliged or where there is a past practice that has created aconstructive obligation.

1p119 2.23 Share-based payments

IFRS2p15(b),IFRS2p19

The group operates a number of equity-settled, share-based compensation plans,under which the entity receives services from employees as consideration for equityinstruments (options) of the group. The fair value of the employee services receivedin exchange for the grant of the options is recognised as an expense. The totalamount to be expensed is determined by reference to the fair value of the optionsgranted:

IFRS2p21 & including any market performance conditions (for example, an entity’s shareprice);

IFRS2p20 & excluding the impact of any service and non-market performance vestingconditions (for example, profitability, sales growth targets and remaining anemployee of the entity over a specified time period); and

IFRS2p21A & including the impact of any non-vesting conditions (for example, the requirementfor employees to save).

IFRS2p15,IFRS2p20

Non-market performance and service conditions are included in assumptions aboutthe number of options that are expected to vest. The total expense is recognisedover the vesting period, which is the period over which all of the specified vestingconditions are to be satisfied.

In addition, in some circumstances employees may provide services in advance ofthe grant date and therefore the grant date fair value is estimated for the purposes ofrecognising the expense during the period between service commencement periodand grant date.

At the end of each reporting period, the group revises its estimates of the number ofoptions that are expected to vest based on the non-market vesting conditions. Itrecognises the impact of the revision to original estimates, if any, in the incomestatement, with a corresponding adjustment to equity.

When the options are exercised, the company issues new shares. The proceedsreceived net of any directly attributable transaction costs are credited to share capital(nominal value) and share premium.

The grant by the company of options over its equity instruments to the employees ofsubsidiary undertakings in the group is treated as a capital contribution. The fairvalue of employee services received, measured by reference to the grant date fairvalue, is recognised over the vesting period as an increase to investment insubsidiary undertakings, with a corresponding credit to equity in the parent entityaccounts.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 35

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 47: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

The social security contributions payable in connection with the grant of the shareoptions is considered an integral part of the grant itself, and the charge will be treatedas a cash-settled transaction.

1p119 2.24 Provisions

37p14, p72,p63

Provisions for environmental restoration, restructuring costs and legal claims arerecognised when: the group has a present legal or constructive obligation as a resultof past events; it is probable that an outflow of resources will be required to settle theobligation; and the amount has been reliably estimated. Restructuring provisionscomprise lease termination penalties and employee termination payments.Provisions are not recognised for future operating losses.

37p24 Where there are a number of similar obligations, the likelihood that an outflow will berequired in settlement is determined by considering the class of obligations as awhole. A provision is recognised even if the likelihood of an outflow with respect toany one item included in the same class of obligations may be small.

37p45 Provisions are measured at the present value of the expenditures expected to berequired to settle the obligation using a pre-tax rate that reflects current marketassessments of the time value of money and the risks specific to the obligation. Theincrease in the provision due to passage of time is recognised as interest expense.

1p119 2.25 Revenue recognition

18p35(a) Revenue is measured at the fair value of the consideration received or receivable,and represents amounts receivable for goods supplied, stated net of discounts,returns and value added taxes. The group recognises revenue when the amount ofrevenue can be reliably measured; when it is probable that future economic benefitswill flow to the entity; and when specific criteria have been met for each of the group’sactivities, as described below. The group bases its estimate of return on historicalresults, taking into consideration the type of customer, the type of transaction andthe specifics of each arrangement.

18p14 (a) Sales of goods – wholesale

The group manufactures and sells a range of footwear products in the wholesalemarket. Sales of goods are recognised when a group entity has delivered productsto the wholesaler, the wholesaler has full discretion over the channel and price to sellthe products, and there is no unfulfilled obligation that could affect the wholesaler’sacceptance of the products. Delivery does not occur until the products have beenshipped to the specified location, the risks of obsolescence and loss have beentransferred to the wholesaler, and either the wholesaler has accepted the products inaccordance with the sales contract, the acceptance provisions have lapsed or thegroup has objective evidence that all criteria for acceptance have been satisfied.

The footwear products are often sold with volume discounts, customers have a rightto return faulty products in the wholesale market. Sales are recorded based on theprice specified in the sales contracts, net of the estimated volume discounts andreturns at the time of sale. Accumulated experience is used to estimate and providefor the discounts and returns. The volume discounts are assessed based onanticipated annual purchases. No element of financing is deemed present as thesales are made with a credit term of 60 days, which is consistent with the marketpractice.

36 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 48: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

18p14 (b) Sales of goods – retail

The group operates a chain of retail outlets for selling shoes and other leatherproducts. Sales of goods are recognised when a group entity sells a product to thecustomer. Retail sales are usually in cash or by credit card.

It is the group’s policy to sell its products to the retail customer with a right to returnwithin 28 days. Accumulated experience is used to estimate and provide for suchreturns at the time of sale. The group does not operate any loyalty programmes.

18p14 (c) Internet revenue

Revenue from the provision of the sale of goods on the internet is recognised at thepoint that the risks and rewards of the inventory have passed to the customer, whichis the point of dispatch. Transactions are settled by credit or payment card.

Provisions are made for internet credit notes based on the expected level of returns,which in turn is based upon the historical rate of returns.

18p20 (d) Sales of services

The group sells design services and transportation services to other shoemanufacturers. For sales of services, revenue is recognised in the accounting periodin which the services are rendered, by reference to stage of completion of thespecific transaction and assessed on the basis of the actual service provided as aproportion of the total services to be provided.

18p30(b) (e) Royalty income

Royalty income is recognised on an accruals basis in accordance with the substanceof the relevant agreements.

18p30(a) 2.26 Interest income

39p63 Interest income is recognised using the effective interest method. When a loan andreceivable is impaired, the group reduces the carrying amount to its recoverableamount, being the estimated future cash flow discounted at the original effectiveinterest rate of the instrument, and continues unwinding the discount as interestincome. Interest income on impaired loan and receivables is recognised using theoriginal effective interest rate.

1p119 2.27 Dividend income

Dividend income is recognised when the right to receive payment is established.

1p119 2.28 Leases

17p33,SIC-15p5

Leases in which a significant portion of the risks and rewards of ownership areretained by the lessor are classified as operating leases. Payments made underoperating leases (net of any incentives received from the lessor) are charged to theincome statement on a straight-line basis over the period of the lease.

17p27 The group leases certain property, plant and equipment. Leases of property, plantand equipment where the group has substantially all the risks and rewards ofownership are classified as finance leases. Finance leases are capitalised at the

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 37

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 49: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

lease’s commencement at the lower of the fair value of the leased property and thepresent value of the minimum lease payments.

17p20, p27 Each lease payment is allocated between the liability and finance charges. Thecorresponding rental obligations, net of finance charges, are included in other long-term payables. The interest element of the finance cost is charged to the incomestatement over the lease period so as to produce a constant periodic rate of intereston the remaining balance of the liability for each period. The property, plant andequipment acquired under finance leases is depreciated over the shorter of theuseful life of the asset and the lease term.

1p119 2.29 Dividend distribution

10p12 Dividend distribution to the company’s shareholders is recognised as a liability in thegroup’s financial statements in the period in which the dividends are approved by thecompany’s shareholders.

1p119 2.30 Exceptional items

Exceptional items are disclosed separately in the financial statements where it isnecessary to do so to provide further understanding of the financial performance ofthe group. They are material items of income or expense that have been shownseparately due to the significance of their nature or amount.

Commentary – Summary of significant accounting policies

Statement of compliance with IFRS

1p16 1. An entity whose financial statements and notes comply with IFRS makes anexplicit and unreserved statement of such compliance in the notes. The financialstatements and notes are not described as complying with IFRS unless they complywith all the requirements of IFRS.

2. Where an entity can make the explicit and unreserved statement of compliance inrespect of only:(a) the parent financial statements and notes, or(b) the consolidated financial statements and notes,it clearly identifies to which financial statements and notes the statement ofcompliance relates.

Summary of accounting policies

3. A summary of significant accounting policies includes:1p117(a) (a) the measurement basis (or bases) used in preparing the financial statements;

and1p117(b) (b) the other accounting policies used that are relevant to an understanding of the

financial statements.

1p116 4. The summary may be presented as a separate component of the financialstatements.

1p119 5. In deciding whether a particular accounting policy should be disclosed,management considers whether disclosure would assist users in understanding howtransactions, other events and conditions are reflected in the reported financial

38 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 50: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

performance and financial position. Some IFRSs specifically require disclosure ofparticular accounting policies, including choices made by management betweendifferent policies they allow. For example, IAS 16, ‘Property, plant and equipment’,requires disclosure of the measurement bases used for classes of property, plantand equipment.

Changes in accounting policies

Initial application of IFRS

8p28 6. When initial application of an IFRS:(a) has an effect on the current period or any prior period;(b) would have such an effect except that it is impracticable to determine the

amount of the adjustment; or(c) might have an effect on future periods, an entity discloses:

(i) the title of the IFRS;(ii) when applicable, that the change in accounting policy is made in

accordance with its transitional provisions;(iii) the nature of the change in accounting policy;(iv) when applicable, a description of the transitional provisions;(v) when applicable, the transitional provisions that might have an effect on

future periods;(vi) for the current period and each prior period presented, to the extent

practicable, the amount of the adjustment:& for each financial statement line item affected;& if IAS 33, ‘Earnings per share’, applies to the entity, for basic and diluted

earnings per share;(vii) the amount of the adjustment relating to periods before those presented, to

the extent practicable; and(viii) if retrospective application required by paragraph 19(a) or (b) of IAS 8,

‘Accounting policies, changes in accounting estimates and errors’, isimpracticable for a particular prior period, or for periods before thosepresented, the circumstances that led to the existence of that condition anda description of how and from when the change in accounting policy hasbeen applied.

Financial statements of subsequent periods need not repeat these disclosures.

Voluntary change in accounting policy

8p29 7. When a voluntary change in accounting policy:(a) has an effect on the current period or any prior period,(b) would have an effect on that period except that it is impracticable to determine

the amount of the adjustment, or(c) might have an effect on future periods,

an entity discloses:(i) the nature of the change in accounting policy;(ii) the reasons why applying the new accounting policy provides reliable and

more relevant information;(iii) for the current period and each prior period presented, to the extent

practicable, the amount of the adjustment:& for each financial statement line item affected, and& if IAS 33 applies to the entity, for basic and diluted earnings per share;

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 39

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 51: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

(iv) the amount of the adjustment relating to periods before those presented, tothe extent practicable; and

(v) if retrospective application is impracticable for a particular prior period, orfor periods before those presented, the circumstances that led to theexistence of that condition and a description of how and from when thechange in accounting policy has been applied.

Financial statements of subsequent periods need not repeat these disclosures.

Change during interim periods

1p112(c) 8. There is no longer an explicit requirement to disclose the financial effect of achange in accounting policy that was made during the final interim period on priorinterim financial reports of the current annual reporting period. However, where theimpact on prior interim reporting periods is significant, an entity should considerexplaining this fact and the financial effect.

IFRSs issued but not yet effective

8p30 9. When an entity has not applied a new IFRS that has been issued but is not yeteffective, it discloses:(a) this fact; and(b) known or reasonably estimable information relevant to assessing the possible

impact that application of the new IFRS will have on the entity’s financialstatements in the period of initial application.

8p31 10. An entity considers disclosing:(a) the title of the new IFRS;(b) the nature of the impending change or changes in accounting policy;(c) the date by which application of the IFRS is required;(d) the date as at which it plans to apply it initially; and(e) either:

(i) a discussion of the impact that initial application of the IFRS is expected tohave on the entity’s financial statements, or

(ii) if that impact is not known or reasonably estimable, a statement to thateffect.

11. Our view is that disclosures in the paragraph above are not necessary in respectof standards and interpretations that are clearly not applicable to the entity (forexample industry-specific standards) or that are not expected to have a materialeffect on the entity. Instead, disclosure should be given in respect of thedevelopments that are, or could be, significant to the entity. Management will need toapply judgement in determining whether a standard is expected to have a materialeffect. The assessment of materiality should consider the impact both on previoustransactions and financial position and on reasonably foreseeable futuretransactions. For pronouncements where there is an option that could have animpact on the entity, the management expectation on whether the entity will use theoption should be disclosed.

Disclosures not illustrated in IFRS GAAP plc financial statements

For disclosures relating to IAS 29, ‘Financial reporting in hyperinflationaryeconomies’, and IFRS 6, ‘Exploration for and evaluation of mineral resources’, pleaserefer to PricewaterhouseCoopers’ IFRS disclosure checklist 2012.

40 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 52: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

3 Financial risk management

3.1 Financial risk factors

IFRS7p31 The group’s activities expose it to a variety of financial risks: market risk (includingcurrency risk, fair value interest rate risk, cash flow interest rate risk and price risk),credit risk and liquidity risk. The group’s overall risk management programmefocuses on the unpredictability of financial markets and seeks to minimise potentialadverse effects on the group’s financial performance. The group uses derivativefinancial instruments to hedge certain risk exposures.

Risk management is carried out by a central treasury department (group treasury)under policies approved by the board of directors. Group treasury identifies,evaluates and hedges financial risks in close co-operation with the group’s operatingunits. The board provides written principles for overall risk management, as well aswritten policies covering specific areas, such as foreign exchange risk, interest raterisk, credit risk, use of derivative financial instruments and non-derivative financialinstruments, and investment of excess liquidity.

(a) Market risk

(i) Foreign exchange risk

IFRS7p33(a) The group operates internationally and is exposed to foreign exchange risk arisingfrom various currency exposures, primarily with respect to the US dollar and the UKpound. Foreign exchange risk arises from future commercial transactions,recognised assets and liabilities and net investments in foreign operations.

IFRS7p33(b),p22(c)

Management has set up a policy to require group companies to manage their foreignexchange risk against their functional currency. The group companies are requiredto hedge their entire foreign exchange risk exposure with the group treasury. Tomanage their foreign exchange risk arising from future commercial transactions andrecognised assets and liabilities, entities in the group use forward contracts,transacted with group treasury. Foreign exchange risk arises when futurecommercial transactions or recognised assets or liabilities are denominated in acurrency that is not the entity’s functional currency.

IFRS7p22(c) The group treasury’s risk management policy is to hedge between 75% and 100% ofanticipated cash flows (mainly export sales and purchase of inventory) in each majorforeign currency for the subsequent 12 months. Approximately 90% (2011: 95%) ofprojected sales in each major currency qualify as ‘highly probable’ forecasttransactions for hedge accounting purposes.

IFRS7p33(a)(b),p22(c)

The group has certain investments in foreign operations, whose net assets areexposed to foreign currency translation risk. Currency exposure arising from the netassets of the group’s foreign operations is managed primarily through borrowingsdenominated in the relevant foreign currencies.

IFRS7p40,IFRS7IG36

At 31 December 2012, if the currency had weakened/strengthened by 11% againstthe US dollar with all other variables held constant, post-tax profit for the year wouldhave been C362 (2011: C51) higher/lower, mainly as a result of foreign exchangegains/losses on translation of US dollar-denominated trade receivables, financialassets at fair value through profit or loss, debt securities classified as available-for-

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 41

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 53: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

sale and foreign exchange losses/gains on translation of US dollar-denominatedborrowings. Similarly, the impact on equity would have been C6,850 (2011: C6,650)higher/ lower due to an increase in the volume of cash flow hedging in US dollars.

At 31 December 2012, if the currency had weakened/strengthened by 4% against theUK pound with all other variables held constant, post-tax profit for the year wouldhave been C135 (2011: C172) lower/higher, mainly as a result of foreign exchangegains/losses on translation of UK pound-denominated trade receivables, financialassets at fair value through profit or loss, debt securities classified as available-for-sale and foreign exchange losses/gains on translation of UK pound-denominatedborrowings.

(ii) Price risk

IFRS7p33(a-b) The group is exposed to equity securities price risk because of investments held bythe group and classified on the consolidated balance sheet either as available-for-sale or at fair value through profit or loss. The group is not exposed to commodityprice risk. To manage its price risk arising from investments in equity securities, thegroup diversifies its portfolio. Diversification of the portfolio is done in accordancewith the limits set by the group.

The group’s investments in equity of other entities that are publicly traded areincluded in one of the following three equity indexes: DAX equity index, Dow Jonesequity index and FTSE 100 UK equity index.

IFRS7p40,IFRS7IG36

The table below summarises the impact of increases/decreases of the three equityindexes on the group’s post-tax profit for the year and on equity. The analysis isbased on the assumption that the equity indexes had increased/decreased by 5%with all other variables held constant and all the group’s equity instruments movedaccording to the historical correlation with the index:

Impact on post-tax profit in CImpact on other components

of equity in C

2012 2011 2012 2011

IndexDax 200 120 290 290Dow Jones 150 120 200 70FTSE 100 UK 60 30 160 150

Post-tax profit for the year would increase/decrease as a result of gains/losses onequity securities classified as at fair value through profit or loss. Other components ofequity would increase/ decrease as a result of gains/losses on equity securitiesclassified as available for sale.

(iii) Cash flow and fair value interest rate risk

IFRS7p33(a)(b),p22(c)

The group’s interest rate risk arises from long-term borrowings. Borrowings issued atvariable rates expose the group to cash flow interest rate risk which is partially offsetby cash held at variable rates. Borrowings issued at fixed rates expose the group tofair value interest rate risk. Group policy is to maintain approximately 60% of itsborrowings in fixed rate instruments. During 2012 and 2011, the group’s borrowingsat variable rate were denominated in the Currency and the UK pound.

42 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 54: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

IFRS7p22(b)(c)The group analyses its interest rate exposure on a dynamic basis. Various scenariosare simulated taking into consideration refinancing, renewal of existing positions,alternative financing and hedging. Based on these scenarios, the group calculatesthe impact on profit and loss of a defined interest rate shift. For each simulation, thesame interest rate shift is used for all currencies. The scenarios are run only forliabilities that represent the major interest-bearing positions.

Based on the simulations performed, the impact on post tax profit of a 0.1% shiftwould be a maximum increase of C41 (2011: C37) or decrease of C34 (2011: C29),respectively. The simulation is done on a quarterly basis to verify that the maximumloss potential is within the limit given by the management.

IFRS7p22(b)(c)Based on the various scenarios, the group manages its cash flow interest rate risk byusing floating-to-fixed interest rate swaps. Such interest rate swaps have theeconomic effect of converting borrowings from floating rates to fixed rates. Generally,the group raises long-term borrowings at floating rates and swaps them into fixedrates that are lower than those available if the group borrowed at fixed rates directly.Under the interest rate swaps, the group agrees with other parties to exchange, atspecified intervals (primarily quarterly), the difference between fixed contract ratesand floating-rate interest amounts calculated by reference to the agreed notionalamounts.

IFRS7p22(b)(c)Occasionally the group also enters into fixed-to-floating interest rate swaps to hedgethe fair value interest rate risk arising where it has borrowed at fixed rates in excess ofthe 60% target.

IFRS7p40,IFRS7IG36

At 31 December 2012, if interest rates on Currency-denominated borrowings hadbeen 10 basis points higher/lower with all other variables held constant, post-taxprofit for the year would have been C22 (2011: C21) lower/higher, mainly as a resultof higher/lower interest expense on floating rate borrowings; other components ofequity would have been C5 (2011: C3) lower/ higher mainly as a result of a decrease/increase in the fair value of fixed rate financial assets classified as available for sale.At 31 December 2012, if interest rates on UK pound-denominated borrowings at thatdate had been 0.5% higher/lower with all other variables held constant, post-tax profitfor the year would have been C57 (2011: C38) lower/higher, mainly as a result ofhigher/lower interest expense on floating rate borrowings; other components ofequity would have been C6 (2011: C4) lower/higher mainly as a result of a decrease/increase in the fair value of fixed rate financial assets classified as available for sale.

(b) Credit risk

IFRS7p33(a)(b),p34(a)

Credit risk is managed on group basis, except for credit risk relating to accountsreceivable balances. Each local entity is responsible for managing and analysing thecredit risk for each of their new clients before standard payment and delivery termsand conditions are offered. Credit risk arises from cash and cash equivalents,derivative financial instruments and deposits with banks and financial institutions, aswell as credit exposures to wholesale and retail customers, including outstandingreceivables and committed transactions. For banks and financial institutions, onlyindependently rated parties with a minimum rating of ‘A’ are accepted. If wholesalecustomers are independently rated, these ratings are used. If there is noindependent rating, risk control assesses the credit quality of the customer, takinginto account its financial position, past experience and other factors. Individual risklimits are set based on internal or external ratings in accordance with limits set by theboard. The utilisation of credit limits is regularly monitored. Sales to retail customers

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 43

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 55: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

are settled in cash or using major credit cards. See note 9(b) for further disclosure oncredit risk.

No credit limits were exceeded during the reporting period, and management doesnot expect any losses from non-performance by these counterparties.

(c) Liquidity risk

IFRS7p33(a-b),p34(a)

Cash flow forecasting is performed in the operating entities of the group in andaggregated by group finance. Group finance monitors rolling forecasts of the group’sliquidity requirements to ensure it has sufficient cash to meet operational needs whilemaintaining sufficient headroom on its undrawn committed borrowing facilities (note31) at all times so that the group does not breach borrowing limits or covenants(where applicable) on any of its borrowing facilities. Such forecasting takes intoconsideration the group’s debt financing plans, covenant compliance, compliancewith internal balance sheet ratio targets and, if applicable external regulatory or legalrequirements – for example, currency restrictions.

IFRS7p33(a-b),p39(c),IFRS7B11E

Surplus cash held by the operating entities over and above balance required forworking capital management are transferred to the group treasury. Group treasuryinvests surplus cash in interest bearing current accounts, time deposits, moneymarket deposits and marketable securities, choosing instruments with appropriatematurities or sufficient liquidity to provide sufficient headroom as determined by theabove-mentioned forecasts. At the reporting date, the group held money marketfunds of C6, 312 (2011: C934) and other liquid assets of C321 (2011: C1, 400) thatare expected to readily generate cash inflows for managing liquidity risk.

IFRS7p39(a-b) The table below analyses the group’s non-derivative financial liabilities and net-settled derivative financial liabilities into relevant maturity groupings based on theremaining period at the balance sheet date to the contractual maturity date.Derivative financial liabilities are included in the analysis if their contractual maturitiesare essential for an understanding of the timing of the cash flows. The amountsdisclosed in the table are the contractual undiscounted cash flows.1

1 IFRS7p39(a)(b). The amounts included in the table are the contractual undiscounted cash flows, except for

trading derivatives, which are included at their fair value (see below). As a result, these amounts will not reconcile

to the amounts disclosed on the balance sheet except for short-term payables where discounting is not applied.

Entities can choose to add a reconciling column and a final total that ties into the balance sheet, if they wish.

44 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 56: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

At 31 December 2012

Lessthan

3 month

Between3 month

and1 year1

Between1 and 2years1

Between2 and 5years1

Over5 years1

Borrowings (ex financelease liabilities) 5,112 15,384 22,002 67,457 38,050Finance lease liabilities 639 2,110 1,573 4,719 2,063Trading and net settledderivative financialinstruments (interestrate swaps) 280 – 10 116 41Trade and otherpayables2 12,543 3,125 – – –Financial guaranteecontracts 21 – – – –

At 31 December 2011

Borrowings (ex financelease liabilities) 4,061 12,197 11,575 58,679 38,103Finance lease liabilities 697 2,506 1,790 5,370 2,891Trading and net settledderivative financialinstruments (interestrate swaps) 317 – 15 81 50Trade and otherpayables2 9,214 2,304 – – –Financial guaranteecontracts 10 – – – –

IFRS7B10A(a) Of the C67,457 disclosed in the 2012 borrowings time band ‘Between 2 and 5 years’the company intends to repay C40,000 in the first quarter of 2013 (2012: nil).

IFRS7p39(b) The group’s trading portfolio derivative instruments with a negative fair value havebeen included at their fair value of C 268 (2011: C298) within the less than threemonth time bucket. This is because the contractual maturities are not essential for anunderstanding of the timing of the cash flows. These contracts are managed on anet-fair value basis rather than by maturity date. Net settled derivatives compriseinterest rate swaps used by the group to manage the group’s interest rate profile.

IFRS7p39(b) All of the non-trading group’s gross settled derivative financial instruments are inhedge relationships and are due to settle within 12 months of the balance sheet date.These contracts require undiscounted contractual cash inflows of C78,756 (2011:C83,077) and undiscounted contractual cash outflows of C78,241 (2011: C83,366).

1 The specific time-buckets presented are not mandated by the standard but are based on a choice by

management based on how the business is managed. Sufficient time buckets should be provided to give

sufficient granularity to provide the reader with an understanding of the entity’s liquidity.2 The maturity analysis applies to financial instruments only and therefore non-financial liabilities are are not

included.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 45

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 57: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

1p134, 135,IG10

3.2 Capital management

The group’s objectives when managing capital are to safeguard the group’s ability tocontinue as a going concern in order to provide returns for shareholders and benefitsfor other stakeholders and to maintain an optimal capital structure to reduce the costof capital.

In order to maintain or adjust the capital structure, the group may adjust the amountof dividends paid to shareholders, return capital to shareholders, issue new sharesor sell assets to reduce debt.

Consistent with others in the industry, the group monitors capital on the basis of thegearing ratio. This ratio is calculated as net debt divided by total capital. Net debt iscalculated as total borrowings (including ‘current and non-current borrowings’ asshown in the consolidated balance sheet) less cash and cash equivalents. Totalcapital is calculated as ‘equity’ as shown in the consolidated balance sheet plus netdebt.

During 2012, the group’s strategy, which was unchanged from 2011, was to maintainthe gearing ratio within 45% to 50% and a BB credit rating. The BB credit rating hasbeen maintained throughout the period. The gearing ratios at 31 December 2012 and2011 were as follows:

2012 2011

Total borrowings (note 31) 126,837 114,604Less: cash and cash equivalents (note 24) (17,928) (34,062)

Net debt 108,909 80,542Total equity 131,773 88,946

Total capital 240,682 169,488

Gearing ratio 45% 48%

The decrease in the gearing ratio during 2012 resulted primarily from the issue ofshare capital as part of the consideration for the acquisition of a subsidiary (notes 26and 39).

3.3 Fair value estimation

The table below analyses financial instruments carried at fair value, by valuationmethod. The different levels have been defined as follows:& Quoted prices (unadjusted) in active markets for identical assets or liabilities

(Level 1).& Inputs other than quoted prices included within level 1 that are observable for the

asset or liability, either directly (that is, as prices) or indirectly (that is, derived fromprices) (Level 2).

& Inputs for the asset or liability that are not based on observable market data (thatis, unobservable inputs) (Level 3).

IFRS7p27B(a) The following table presents the group’s assets and liabilities that are measured atfair value at 31 December 2012.

46 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 58: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Level 1 Level 2 Level 3 Total

AssetsFinancial assets at fair value throughprofit or loss– Trading derivatives – 250 111 361– Trading securities 11,820 – – 11,820Derivatives used for hedging – 1,103 – 1,103Available-for-sale financial assets– Equity securities 18,735 – – 18,735– Debt investments 288 347 – 635

Total assets 30,843 1,700 111 32,654

LiabilitiesFinancial liabilities at fair value throughprofit or loss– Trading derivatives – 268 – 268Derivatives used for hedging – 327 – 327

Total liabilities – 595 – 595

The following table presents the group’s assets and liabilities that are measured atfair value at 31 December 2011.

Level 1 Level 2 Level 3 Total

AssetsFinancial assets at fair value throughprofit or loss– Trading derivatives – 321 – 321– Trading securities 7,972 – – 7,972Derivatives used for hedging – 875 – 875Available-for-sale financial assets– Equity securities 14,646 – – 14,646– Debt investments – 264 – 264

Total assets 22,618 1,460 – 24,078

LiabilitiesFinancial liabilities at fair value throughprofit or loss– Trading derivatives – 298 – 298Derivatives used for hedging – 449 – 449

Total liabilities – 747 – 747

IFRS7p27 The fair value of financial instruments traded in active markets is based on quotedmarket prices at the balance sheet date. A market is regarded as active if quotedprices are readily and regularly available from an exchange, dealer, broker, industrygroup, pricing service, or regulatory agency, and those prices represent actual andregularly occurring market transactions on an arm’s length basis. The quoted marketprice used for financial assets held by the group is the current bid price. Theseinstruments are included in Level 1. Instruments included in Level 1 compriseprimarily DAX, FTSE 100 and Dow Jones equity investments classified as tradingsecurities or available for sale.

The fair value of financial instruments that are not traded in an active market (forexample, over-the-counter derivatives) is determined by using valuation techniques.These valuation techniques maximise the use of observable market data where it isavailable and rely as little as possible on entity specific estimates. If all significant

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 47

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 59: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

inputs required to fair value an instrument are observable, the instrument is includedin level 2.

If one or more of the significant inputs is not based on observable market data, theinstrument is included in Level 3.

Specific valuation techniques used to value financial instruments include:& Quoted market prices or dealer quotes for similar instruments;& The fair value of interest rate swaps is calculated as the present value of the

estimated future cash flows based on observable yield curves;& The fair value of forward foreign exchange contracts is determined using forward

exchange rates at the balance sheet date, with the resulting value discountedback to present value;

& Other techniques, such as discounted cash flow analysis, are used to determinefair value for the remaining financial instruments.

Note that all of the resulting fair value estimates are included in Level 2 except forcertain forward foreign exchange contracts explained below.

IFRS7p27B(c) The following table presents the changes in Level 3 instruments for the year ended31 December 2012.

Trading derivatives at fairvalue through profit or loss Total

Opening balance – –Transfers into Level 3 115 115Gains and losses recognised in profit or loss (4) (4)Closing balance 111 111

Total gains or losses for the periodincluded in profit or loss for assets held atthe end of the reporting period (4) (4)

The following table presents the changes in Level 3 instruments for the year ended31 December 2011.

Trading derivatives at fairvalue through profit or loss Total

Opening balance 62 62Settlements (51) (51)Gains and losses recognised in profit or loss (11) (11)Closing balance – –

Total gains or losses for the periodincluded in profit or loss for assets held atthe end of the reporting period – –

In 2012, the group transferred a held-for-trading forward foreign exchange contractfrom Level 2 into Level 3. This is because the counterparty for the derivativeencountered significant financial difficulties, which resulted in a significant increaseto the discount rate due to increased counterparty credit risk, which is not based onobservable inputs.

48 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 60: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

IFRS7p27B(e) If the change in the credit default rate would be shifted by +/– 5% the impact on profitor loss would be C20.

Commentary – financial risk management

Accounting standard for presentation and disclosure of financial instruments

IFRS7p3 1. IFRS 7, ‘Financial instruments: Disclosures’, applies to all reporting entities and toall types of financial instruments except:& Those interests in subsidiaries, associates and joint ventures that are accounted

for under IAS 27, ‘Consolidated and separate financial statements’, IAS 28,‘Investments in associates’, or IAS 31, ‘Interests in joint ventures’. However,entities should apply IFRS 7 to an interest in a subsidiary, associate or jointventure that according to IAS 27, IAS 28 or IAS 31 is accounted for under IAS 39,‘Financial instruments: Recognition and measurement’. Entities should also applyIFRS 7 to all derivatives on interests in subsidiaries, associates or joint venturesunless the derivative meets the definition of an equity instrument in IAS 32.

& Employers’ rights and obligations under employee benefit plans, to which IAS 19,‘Employee benefits’, applies.

& Insurance contracts as defined in IFRS 4, ‘Insurance contracts’. However, IFRS 7applies to derivatives that are embedded in insurance contracts if IAS 39 requiresthe entity to account for them separately. It also applies to financial guaranteecontracts if the issuer applies IAS 39 in recognising and measuring the contracts.

& Financial instruments, contracts and obligations under share-based paymenttransactions to which IFRS 2, ‘Share-based payment’, applies, except forcontracts within the scope of paragraphs 5-7 of IAS 39, which are disclosed underIFRS 7.

& From 1 January 2009 puttable financial instruments that are required to beclassified as equity instruments in accordance with paragraphs 16A and 16B or16C and 16D of IAS 32 (revised).

Parent entity disclosures

IFRS7 2. Where applicable, all disclosure requirements outlined in IFRS 7 should be madefor both the parent and consolidated entity. The relief from making parent entitydisclosures, which was previously available under IAS 30, ‘Disclosures in thefinancial statements of banks and similar financial institutions’, and IAS 32, has notbeen retained in IFRS 7.

Classes of financial instrument

IFRS7p6,B1-B3

3. Where IFRS 7 requires disclosures by class of financial instrument, the entitygroups its financial instruments into classes that are appropriate to the nature of theinformation disclosed and that take into account the characteristics of those financialinstruments. The entity should provide sufficient information to permit reconciliationto the line items presented in the balance sheet. Guidance on classes of financialinstruments and the level of required disclosures is provided in appendix B of IFRS 7.

Level of detail and selection of assumptions – information through the eyes ofmanagement

IFRS7p34(a)

4. The disclosures in relation to an entity’s financial risk management should reflectthe information provided internally to key management personnel. As such, the

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 49

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 61: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

disclosures that will be provided by an entity, their level of detail and the underlyingassumptions used will vary greatly from entity to entity. The disclosures in thisillustrative financial statement are only one example of the kind of information thatmay be disclosed; the entity should consider carefully what may be appropriate in itsindividual circumstances.

Nature and extent of risks arising from financial instruments

IFRS7p31, 32

5. The financial statement should include qualitative and quantitative disclosures thatenable users to evaluate the nature and extent of risks arising from financialinstruments to which the entity is exposed at the end of the reporting period. Theserisks typically include, but are not limited to, credit risk, liquidity risk and market risk.

Qualitative disclosures

IFRS7p33 6. An entity should disclose for each type of risk:(a) the exposures to the risk and how they arise;(b) the entity’s objectives, policies and processes for managing the risk and the

methods used to measure the risk; and(c) any changes in (a) or (b) from the previous period.

Quantitative disclosures

IFRS7p34(a)(c)

7. An entity should provide for each type of risk, summary quantitative data on riskexposure at the end of the reporting period, based on information provided internallyto key management personnel and any concentrations of risk. This information canbe presented in narrative form as is done on pages x to x of this publication.Alternatively, entities could provide the data in a table that sets out the impact of eachmajor risk on each type of financial instruments. This table could also be a useful toolfor compiling the information that should be disclosed under paragraph 34 of IFRS 7.

IFRS7p34(b)

8. If not already provided as part of the summary quantitative data, the entity shouldalso provide the information in paragraphs 9-15 below, unless the risk is not material.

Credit risk

IFRS7p36, 37 9. For each class of financial instrument, the entity should disclose:(a) the maximum exposure to credit risk and any related collateral held;(b) information about the credit quality of financial assets that are neither past due

nor impaired;(c) the carrying amount of financial assets that would otherwise be past due or

impaired whose terms have been renegotiated;(d) an analysis of the age of financial assets that are past due but not impaired; and(e) an analysis of financial assets that are individually determined to be impaired

including the factors in determining that they are impaired.

Liquidity risk

IFRS7p34(a), p39

10 Information about liquidity risk shall be provided by way of:(a) a maturity analysis for non-derivative financial liabilities (including issued

financial guarantee contracts) that shows the remaining contractual maturities;(b) a maturity analysis for derivative financial liabilities (see paragraph 12 below for

details); and(c) a description of how the entity manages the liquidity risk inherent in (a) and (b).

50 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 62: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

IFRS7B11F 11. In describing how liquidity risk is being managed, an entity should considerdiscussing whether it:(a) has committed borrowing facilities or other lines of credit that it can access to

meet liquidity needs;(b) holds deposits at central banks to meet liquidity needs;(c) has very diverse funding sources;(d) has significant concentrations of liquidity risk in either its assets or its funding

sources;(e) has internal control processes and contingency plans for managing liquidity

risk;(f) has instruments that include accelerated repayment terms (for example, on the

downgrade of the entity’s credit rating);(g) has instruments that could require the posting of collateral (for example, margin

calls for derivatives);(h) has instruments that allow the entity to choose whether it settles its financial

liabilities by delivering cash (or another financial asset) or by delivering its ownshares; and

(i) has instruments that are subject to master netting agreements.

Maturity analysis

IFRS7B11B 12. The maturity analysis for derivative financial liabilities should disclose theremaining contractual maturities if these maturities are essential for an understandingof the timing of the cash flows. For example, this will be the case for interest rateswaps in a cash flow hedge of a variable rate financial asset or liability and for all loancommitments. Where the remaining contractual maturities are not essential for anunderstanding of the timing of the cash flows, the expected maturities may bedisclosed instead.

IFRS7p39,B11D

13. For derivative financial instruments where gross cash flows are exchanged andcontractual maturities are essential to understanding, the maturity analysis shoulddisclose the contractual amounts that are to be exchanged on a gross basis. Theamount disclosed should be the amount expected to be paid in future periods,determined by reference to the conditions existing at the end of the reporting period.However, IFRS 7 does not specify whether current or forward rates should be used.We therefore recommend that entities explain which approach has been chosen.This approach should be applied consistently.

IFRS7B11 14. The specific time buckets presented are not mandated by the standard but arebased on what is reported internally to the key management personnel. The entityuses judgement to determine the appropriate number of time bands.

IFRS7B11D 15. If the amounts included in the maturity tables are the contractual undiscountedcash flows, these amounts will not reconcile to the amounts disclosed on thebalance sheet for borrowings, derivative financial instruments and trade and otherpayables. Entities can choose to add a column with the carrying amounts that tiesinto the balance sheet and a reconciling column if they so wish, but this is notmandatory.

IFRS7B10A 16. If an outflow of cash could occur either significantly earlier than indicated or be forsignificantly different amounts from those indicated in the entity’s disclosures aboutits exposure to liquidity risk, the entity should state that fact and provide quantitativeinformation that enables users of its financial statements to evaluate the extent of this

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 51

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 63: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

risk. This disclosure is not necessary if that information is included in the contractualmaturity analysis.

Financing arrangements

IFRS7p39(c)

17. Committed borrowing facilities are a major element of liquidity management.Entities should therefore consider providing information about their undrawnfacilities. IAS 7, ‘Statements of cash flows’, also recommends disclosure of undrawnborrowing facilities that may be available for future operating activities and to settlecapital commitments, indicating any restrictions on the use of these facilities.

Market risk

IFRS7p40(a)(b)

18. Entities should disclose a sensitivity analysis for each type of market risk(currency, interest rate and other price risk) to which an entity is exposed at the endof the reporting period, showing how profit or loss and equity would have beenaffected by ‘reasonably possible’ changes in the relevant risk variable, as well as themethods and assumptions used in preparing such an analysis.

IFRS7p40(c)

19. If there have been any changes in methods and assumptions from the previousperiod, this should be disclosed, together with the reasons for the change.

Foreign currency risk

IFRS7B23 20. Foreign currency risk can only arise on financial instruments that aredenominated in a currency other than the functional currency in which they aremeasured. Translation related risks are therefore not included in the assessment ofthe entity’s exposure to currency risks. Translation exposures arise from financialand non-financial items held by an entity (for example, a subsidiary) with a functionalcurrency different from the group’s presentation currency. However, foreign currencydenominated inter– company receivables and payables that do not form part of a netinvestment in a foreign operation are included in the sensitivity analysis for foreigncurrency risks, because even though the balances eliminate in the consolidatedbalance sheet, the effect on profit or loss of their revaluation under IAS 21 is not fullyeliminated.

Interest rate risk

21. Sensitivity to changes in interest rates is relevant to financial assets or financialliabilities bearing floating interest rates due to the risk that future cash flows willfluctuate. However, sensitivity will also be relevant to fixed rate financial assets andfinancial liabilities that are re-measured to fair value.

Fair value disclosures

Financial instruments carried at other than fair value

IFRS7p25, 29 22. An entity should disclose the fair value for each class of financial assets andfinancial liabilities (see paragraph 3 above) in a way that permits it to be comparedwith its carrying amount. Fair values do not need to be disclosed for the following:(a) when the carrying amount is a reasonable approximation of fair value;(b) investments in equity instruments (and derivatives linked to such equity

instruments) that do not have a quoted market price in an active market and thatare measured at cost in accordance with IAS 39 because their fair value cannotbe measured reliably; and

52 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 64: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

(c) A contract containing a discretionary participation feature (as described inIFRS 4, ‘Insurance contracts’) where the fair value of that feature cannot bemeasured reliably.

23. The information about the fair values can be provided either in a combinedfinancial instruments note or in the individual notes. However, fair values should beseparately disclosed for each class of financial instrument (see paragraph 3 above),which means that each line item in the table would have to be broken down intoindividual classes. For that reason, IFRS GAAP plc has chosen to provide theinformation in the relevant notes.

Methods and assumptions in determining fair value

IFRS7p27 24. An entity should disclose for each class of financial instruments (see paragraph 3above) the methods and, when a valuation technique is used, the assumptionsapplied in determining fair values. Examples of assumptions that should bedisclosed are assumptions relating to prepayment rates, rates of estimated creditlosses, interest rates or discount rates. If the entity has changed a valuationtechnique, that fact and the reason for the change should also be disclosed.

Financial instruments measured at cost where fair value cannot be determined reliably

IFRS7p30 25. If the fair value of investments in unquoted equity instruments, derivatives linkedto such equity instruments or a contract containing a discretionary participationfeature (as described in IFRS 4, ‘Insurance contracts’) cannot be measured reliably,the entity should disclose:(a) the fact that fair value information has not been disclosed because it cannot be

measured reliably;(b) a description of the financial instruments, their carrying amount and an

explanation of why fair value cannot be measured reliably;(c) information about the market for the instruments;(d) information about whether and how the entity intends to dispose of the financial

instruments; and(e) if the instruments are subsequently derecognised, that fact, their carrying

amount at the time of derecognition and the amount of gain or loss recognised.

Fair value measurements recognised in the balance sheet

IFRS7p27B

26. For fair value measurements recognised in the balance sheet, the entity shouldalso disclose for each class of financial instruments:(a) the level in the fair value hierarchy into which the fair value measurements are

categorised;(b) any significant transfers between level 1 and level 2 of the fair value hierarchy

and the reasons for those transfers;(c) for fair value measurements in level 3 of the hierarchy, a reconciliation from the

beginning balances to the ending balances, showing separately changesduring the period attributable to the following:(i) total gains or losses for the period recognised in profit or loss, together with

a description of where they are presented in the statement ofcomprehensive income or the income statement (as applicable);

(ii) total gains or losses recognised in other comprehensive income;(iii) purchases, sales issues and settlements (each type disclosed separately);

and(iv) transfers into or out of level 3 and the reasons for those transfers;

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 53

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 65: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

(d) the amount of total gains or losses for the period included in profit or loss thatare attributable to gains or losses relating to assets and liabilities held at the endof the reporting period, together with a description of where the gains andlosses are presented in the statement of comprehensive income or the incomestatement (as applicable); and

(e) for fair value measurements in level 3, if changing one or more of the inputs toreasonably possible alternative assumptions would change fair valuesignificantly, that fact, the effect of those changes and how the effect wascalculated.

IFRS7p27A

27. Entities should classify fair value measurements using a fair value hierarchy thatreflects the significance of the inputs used in making the measurements. The fairvalue hierarchy should have the following levels:(a) Level 1: quoted prices (unadjusted) in active markets for identical assets or

liabilities.(b) Level 2: inputs other than quoted prices that are observable for the asset or

liability, either directly (for example, as prices) or indirectly (for example, derivedfrom prices).

(c) Level 3: inputs for the asset or liability that are not based on observable marketdata.

The appropriate level is determined on the basis of the lowest level input that issignificant to the fair value measurement.

Additional information where quantitative data about risk exposure isunrepresentative

IFRS7p35,p42

28. If the quantitative data disclosed under paragraphs 7, 9, 10 and 14 above isunrepresentative of the entity’s exposure to risk during the period, the entity shouldprovide further information that is representative. If the sensitivity analyses areunrepresentative of a risk inherent in a financial instrument (for example, where theyear end exposure does not reflect the exposure during the year), the entity shoulddisclose that fact and the reason why the sensitivity analyses are unrepresentative.

4 Critical accounting estimates and judgements

Estimates and judgements are continually evaluated and are based on historicalexperience and other factors, including expectations of future events that arebelieved to be reasonable under the circumstances.

1p125 4.1 Critical accounting estimates and assumptions

The group makes estimates and assumptions concerning the future. The resultingaccounting estimates will, by definition, seldom equal the related actual results. Theestimates and assumptions that have a significant risk of causing a materialadjustment to the carrying amounts of assets and liabilities within the next financialyear are addressed below.

(a) Estimated impairment of goodwill

The group tests annually whether goodwill has suffered any impairment, inaccordance with the accounting policy stated in note 2.6. The recoverable amountsof cash-generating units have been determined based on value-in-use calculations.These calculations require the use of estimates (note 17).

54 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 66: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

1p129,36p134(f)(i-iii)

An impairment charge of C4,650 arose in the wholesale CGU in Step-land (includedin the Russian operating segment) during the course of the 2012 year, resulting inthe carrying amount of the CGU being written down to its recoverable amount. If thebudgeted gross margin used in the value-in-use calculation for the wholesale CGU inStep-land had been 10% lower than management’s estimates at 31 December 2012(for example, 45.5% instead of 55.5%), the group would have recognised a furtherimpairment of goodwill by C100 and would need to reduce the carrying value ofproperty, plant and equipment by C300.

If the estimated cost of capital used in determining the pre-tax discount rate for thewholesale CGU in Step-land had been 1% higher than management’s estimates (forexample, 14.8% instead of 13.8%), the group would have recognised a furtherimpairment against goodwill of C300.

(b) Income taxes

The group is subject to income taxes in numerous jurisdictions. Significantjudgement is required in determining the worldwide provision for income taxes.There are many transactions and calculations for which the ultimate taxdetermination is uncertain. The group recognises liabilities for anticipated tax auditissues based on estimates of whether additional taxes will be due. Where the final taxoutcome of these matters is different from the amounts that were initially recorded,such differences will impact the current and deferred income tax assets and liabilitiesin the period in which such determination is made.

Were the actual final outcome (on the judgement areas) of expected cash flows todiffer by 10% from management’s estimates, the group would need to:& increase the income tax liability by C120 and the deferred tax liability by C230, if

unfavourable; or& decrease the income tax liability by C110 and the deferred tax liability by C215, if

favourable.

(c) Fair value of derivatives and other financial instruments

IFRS7p27 The fair value of financial instruments that are not traded in an active market (forexample, over-the-counter derivatives) is determined by using valuation techniques.The group uses its judgement to select a variety of methods and make assumptionsthat are mainly based on market conditions existing at the end of each reportingperiod. The group has used discounted cash flow analysis for various available-for-sale financial assets that are not traded in active markets.

The carrying amount of available-for-sale financial assets would be an estimated C12lower or C15 higher were the discount rate used in the discount cash flow analysis todiffer by 10% from management’s estimates.

(d) Revenue recognition

The group uses the percentage-of-completion method in accounting for its fixed-price contracts to deliver design services. Use of the percentage-of-completionmethod requires the group to estimate the services performed to date as aproportion of the total services to be performed. Were the proportion of servicesperformed to total services to be performed to differ by 10% from management’sestimates, the amount of revenue recognised in the year would be increased by

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 55

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 67: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

C1,175 if the proportion performed were increased, or would be decreased byC1,160 if the proportion performed were decreased.

(e) Pension benefits

The present value of the pension obligations depends on a number of factors that aredetermined on an actuarial basis using a number of assumptions. The assumptionsused in determining the net cost (income) for pensions include the discount rate. Anychanges in these assumptions will impact the carrying amount of pensionobligations.

The group determines the appropriate discount rate at the end of each year. This isthe interest rate that should be used to determine the present value of estimatedfuture cash outflows expected to be required to settle the pension obligations. Indetermining the appropriate discount rate, the group considers the interest rates ofhigh-quality corporate bonds that are denominated in the currency in which thebenefits will be paid and that have terms to maturity approximating the terms of therelated pension obligation.

Other key assumptions for pension obligations are based in part on current marketconditions. Additional information is disclosed in note 33.

Were the discount rate used to differ by 10% from management’s estimates, thecarrying amount of pension obligations would be an estimated C425 lower or C450higher.

1p122 4.2 Critical judgements in applying the entity’s accounting policies

(a) Revenue recognition

The group has recognised revenue amounting to C950 for sales of goods to L&Co inthe UK during 2012. The buyer has the right to return the goods if their customers aredissatisfied. The group believes that, based on past experience with similar sales, thedissatisfaction rate will not exceed 3%. The group has, therefore, recognised revenueon this transaction with a corresponding provision against revenue for estimatedreturns. If the estimate changes by 1%, revenue will be reduced/increased by C10.

(b) Impairment of available-for-sale equity investments

The group follows the guidance of IAS 39 to determine when an available-for-saleequity investment is impaired. This determination requires significant judgement. Inmaking this judgement, the group evaluates, among other factors, the duration andextent to which the fair value of an investment is less than its cost; and the financialhealth of and short-term business outlook for the investee, including factors such asindustry and sector performance, changes in technology and operational andfinancing cash flow.

If all of the declines in fair value below cost were considered significant or prolonged,the group would suffer an additional loss of C1,300 in its 2012 financial statements,being the transfer of the accumulated fair value adjustments recognised in equity onthe impaired available-for-sale financial assets to the income statement.

(c) Investment in Alpha Limited

Management has assessed the level of influence that the group has on AlphaLimited and determined that it has significant influence even though the share

56 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 68: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

holding is below 20% because of the board representation and contractual terms.Consequently, this investment has been classified as an associate.

5 Segment information

IFRS8p22(a) The strategic steering committee is the group’s chief operating decision-maker.Management has determined the operating segments based on the informationreviewed by the strategic steering committee for the purposes of allocatingresources and assessing performance.

IFRS8p22(a-b) The strategic steering committee considers the business from both a geographic andproduct perspective. Geographically, management considers the performance in theUK, US, China, Russia and Europe. From a product perspective, managementseparately considers the wholesale and retail activities in these geographies. Thegroup’s retail activities are only in the UK and US. The wholesale segments derivetheir revenue primarily from the manufacture and wholesale sale of the group’s ownbrand of shoes, Footsy Tootsy. The UK and US retail segments derive their revenuefrom retail sales of shoe and leather goods including the group’s own brand andother major retail shoe brands.

IFRS8p22(a) Although the China segment does not meet the quantitative thresholds required byIFRS 8 for reportable segments, management has concluded that this segmentshould be reported, as it is closely monitored by the strategic steering committee asa potential growth region and is expected to materially contribute to group revenue inthe future.

IFRS8p18 During 2011, US retail did not qualify as a reportable operating segment. However,with the acquisition in 2012 of ABC Group (see note 39), retail qualifies as areportable operating segment, the comparatives have been restated.

IFRS8p16 All other segments primarily relate to the sale of design services and goodstransportation services to other shoe manufacturers in the UK and Europe andwholesale shoe revenue from the Central American region. These activities areexcluded from the reportable operating segments, as these activities are notreviewed by the strategic steering committee.

IFRS8p28 The strategic steering committee assesses the performance of the operatingsegments based on a measure of adjusted EBITDA. This measurement basisexcludes discontinued operations and the effects of non-recurring expenditure fromthe operating segments such as restructuring costs, legal expenses and goodwillimpairments when the impairment is the result of an isolated, non-recurring event.The measure also excludes the effects of equity-settled share-based payments andunrealised gains/losses on financial instruments. Interest income and expenditureare not allocated to segments, as this type of activity is driven by the central treasuryfunction, which manages the cash position of the group.

Revenue

IFRS8p27(a) Sales between segments are carried out at arm’s length. The revenue from externalparties reported to the strategic steering committee is measured in a mannerconsistent with that in the income statement.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 57

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 69: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Year ended 31 December 2012 Year ended 31 December 2011

Totalsegmentrevenue

Inter-segmentrevenue

Revenuefrom

externalcustomers

Totalsegmentrevenue

Inter-segmentrevenue

Revenuefrom

externalcustomers

UK wholesale 46,638 (11,403) 35,235 42,284 (11,457) 30,827UK retail 43,257 – 43,257 31,682 – 31,682US wholesale 28,820 (7,364) 21,456 18,990 (6,798) 12,192US retail 42,672 – 42,672 2,390 – 2,390Russia wholesale 26,273 (5,255) 21,018 8,778 (1,756) 7,022China wholesale 5,818 (1,164) 4,654 3,209 (642) 2,567Europe wholesale 40,273 (8,055) 32,218 26,223 (5,245) 20,978All other segments 13,155 (2,631) 10,524 5,724 (1,022) 4,702

Total 246,906 (35,872) 211,034 139,280 (26,920) 112,360

IFRS8p28(b) EBITDAYear ended

31 December2012

Year ended31 December

2011

AdjustedEBITDA

AdjustedEBITDA

UK wholesale 17,298 17,183UK retail 9,550 800US wholesale 9,146 10,369US retail 9,686 1,298Russia wholesale 12,322 3,471China wholesale 2,323 1,506Europe wholesale 16,003 10,755All other segments 3,504 1,682

Total 79,832 47,064

Depreciation (17,754) (9,662)Amortisation (800) (565)Restructuring costs (1,986) –Legal expenses (737) (855)Goodwill impairment (4,650) –Unrealised financial instrument gains 102 101Share options granted to directors and employees (690) (822)Finance costs – net (6,443) (10,588)Other 802 245

Profit before tax and discontinued operations 47,676 24,918

58 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 70: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

IFRS8p23 Other profit and loss disclosures1

Year ended31 December2012

Depreciationand

amortisationGoodwill

impairmentRestructuring

costsIncome tax

expense

Share ofprofit fromassociates

UK wholesale (3,226) – – (2,550) 200UK retail (3,830) – – (2,780) –US wholesale (1,894) – – (1,395) –US retail (3,789) – – (3,040) –Russia wholesale (2,454) (4,650) (1,986) (1,591) –China wholesale (386) – – (365) –Europe wholesale (2,706) – – (2,490) –All othersegments (269) – – (400) 15

Total (18,554) (4,650) (1,986) (14,611) 215

Year ended31 December2011

Depreciationand

amortisationGoodwill

impairmentRestructuring

costsIncome tax

expense

Share ofprofit fromassociates

UK wholesale (3,801) – – (2,772) 155UK retail (201) – – (650) –US wholesale (2,448) – – (1,407) –US retail (199) – – (489) –Russia wholesale (453) – – (509) –China wholesale (286) – – (150) –Europe wholesale (2,701) – – (2,201) –All othersegments (138) – – (492) (10)

Total (10,227) – – (8,670) 145

See note 17 for details of the impairment of goodwill of C4,650 in the Russianoperating segment in 2012 relating to the decision to reduce manufacturing output.There has been no further impact on the measurement of the group’s assets andliabilities. There was no impairment charge or restructuring costs recognised in 2011.

IFRS8p27(f) Due to the European operations utilising excess capacity in certain Russian assetsthat are geographically close to the European region, a portion of the depreciationcharge of C197 (2011: C50) relating to the Russian assets has been allocated to theEuropean segment to take account of this.

1 IFRS8p23 requires disclosures of interest revenue and expense even if not included in the measure of segment

profit and loss. This disclosure has not been included in the illustrative because these balances are not allocated

to the segments.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 59

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 71: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

IFRS8p23,p24, p28(c)

Assets1

Year ended 31 December 2012 Year ended 31 December 2011

Totalassets

Invest-ments in

associates

Additions tonon-current

assets2Total

assets

Invest-ments in

associates

Additions tonon-current

assets2

UK wholesale 46,957 7,297 – 43,320 7,050 –

UK retail 46,197 – 35,543 9,580 – 47

US wholesale 27,313 – – 32,967 – –

US retail 45,529 – 39,817 8,550 – 46

Russia wholesale 22,659 – – 5,067 – –

China wholesale 6,226 – 11,380 20,899 – 2,971

Europe wholesale 42,636 – – 36,450 – –

All other

segments 22,184 6,076 1,500 49,270 6,194 3,678

Total 259,701 13,373 88,240 206,103 13,244 6,742

UnallocatedDeferred

income tax

assets 3,520 – – 3,321 – –

Available-for-

sale financial

assets 19,370 – – 14,910 – –

Financial assets

at fair value

through profit

and loss 11,820 – – 7,972 – –

Derivative

financial

instruments 1,464 – – 1,196 – –

Assets of

disposal group

classified as

held for sale 3,333 – – – – –

Total assetsper the

balance sheet 299,208 – – 233,502 – –

IFRS8p27(c) The amounts provided to the strategic steering committee with respect to total assetsare measured in a manner consistent with that of the financial statements. Theseassets are allocated based on the operations of the segment and the physicallocation of the asset.

Investment in shares (classified as available-for-sale financial assets or financialassets at fair value through profit or loss) held by the group are not considered to besegment assets but rather are managed by the treasury function. The measure ofassets reviewed by the CODM does not include assets held for sale. The group’sinterest-bearing liabilities are not considered to be segment liabilities but rather aremanaged by the treasury function.

1 The measure of assets has been disclosed for each reportable segment as is regularly provided to the chief

operating decision-maker. If the chief operating decision-maker reviews a measure of liabilities, this should also

be disclosed.2 Additions to non-current assets excludes other than financial instruments and deferred tax assets.

60 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 72: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Entity-wide information

IFRS8p32 Breakdown of the revenue from all services is as follows:

2012 2011

Analysis of revenue by category:– Sales of goods 202,884 104,495– Revenue from services 8,000 7,800– Royalty income 150 65

Total 211,034 112,360

IFRS8p33(a) The group is domiciled in the UK. The result of its revenue from external customers inthe UK is C50,697 (2011: C48,951), and the total of revenue from external customersfrom other countries is C160,337 (2011: C63,409). The breakdown of the majorcomponent of the total of revenue from external customers from other countries isdisclosed above.

IFRS8p33(b) The total of non-current assets other than financial instruments and deferred taxassets (there are no employment benefit assets and rights arising under insurancecontracts) located in the UK is C49,696 (2011: C39,567), and the total of such non-current assets located in other countries is C146,762 (2011: C93,299).

IFRS8p34 Revenues of approximately C32,023 (2011: C28,034) are derived from a singleexternal customer. These revenues are attributable to the US retail and UK wholesalesegments.

6 Exceptional items

Items that are material either because of their size or their nature, or that are non-recurring are considered as exceptional items and are presented within the line itemsto which they best relate. During the year, the exceptional items as detailed belowhave been included in cost of sales in the income statement.

An analysis of the amount presented as exceptional item in these financialstatements is given below.

2012 2011

Operating items:– Inventory write-down 3,117 –

The inventory write-down of C3,117 relates to leather accessories that have beendestroyed by fire in an accident. This amount is included within cost of sales in theincome statement.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 61

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 73: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

7 Other income

2012 2011

Gain on re-measuring to fair value the existing interest in ABCGroup on acquisition of control (note 39) 850 –

18p35(b)(v) Dividend income on available-for-sale financial assets 1,100 883

18p35(b)(v)

Dividend income on financial assets at fair value through profitor loss 800 310

Investment income 2,750 1,193Insurance reimbursement – 66

Total 2,750 1,259

The insurance reimbursement relates to the excess of insurance proceeds over thecarrying values of goods damaged.

8 Other (losses)/gains – net

IFRS7p20(a)(i) 2012 2011

Financial assets at fair value through profit or loss (note 23):– Fair value losses (508) (238)– Fair value gains 593 –

IFRS7p20(a)(i) Foreign exchange forward contracts:– Held for trading 86 88

21p52(a) – Net foreign exchange (losses)/gains (note15) (277) 200IFRS7p24(a) Ineffectiveness on fair value hedges (note 20) (1) (1)IFRS7p24(b) Ineffectiveness on cash flow hedges (note 20) 17 14

Total (90) 63

9 Expenses by nature

2012 2011

1p104 Changes in inventories of finished goods and work inprogress 6,950 (2,300)

1p104 Raw material and consumables used 53,302 31,8451p104 Employee benefit expense (note 10) 40,082 15,4921p104 Depreciation, amortisation and impairment charges (notes 16

and 17) 23,204 10,2271p104 Transportation expenses 8,584 6,2361p104 Advertising costs 14,265 6,6621p104 Operating lease payments (note 16) 10,604 8,5001p104 Other expenses 2,799 1,659

Total cost of sales, distribution costs and administrativeexpenses 159,790 78,321

62 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 74: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

10 Employee benefit expense

2012 2011

19p142 Wages and salaries, including restructuring costs C799(2011: nil) and other termination benefits C1,600 (2011: nil)(note 35 and note 41) 28,363 10,041Social security costs 9,369 3,802

IFRS2p51(a) Share options granted to directors and employees (notes 27and 28) 690 822

19p46 Pension costs – defined contribution plans 756 23219p120A(g) Pension costs – defined benefit plans (note 33) 755 48819p120A(g) Other post-employment benefits (note 33) 149 107

40,082 15,492

11 Finance income and costs

2012 2011

IFRS7p20(b) Interest expense:– Bank borrowings (5,317) (10,646)– Dividend on redeemable preference shares (note 31) (1,950) (1,950)– Convertible bond (note 31) (3,083) –– Finance lease liabilities (547) (646)

37p84(e) – Provisions: unwinding of discount (note 21 and 35) (47) (39)21p52(a) Net foreign exchange gains on financing activities (note 15) 2,594 996

Fair value gains on financial instruments:IFRS7p23(d) – Interest rate swaps: cash flow hedges, transfer from equity 102 88IFRS7p24(a)(i) – Interest rate swaps: fair value hedges 16 31

IFRS7p24(a)(ii)

Fair value adjustment of bank borrowings attributable tointerest rate risk (16) (31)

Finance costs (8,248) (12,197)

Less: amounts capitalised on qualifying assets 75 –

Total finance cost (8,173) (12,197)

Finance income:– Interest income on short-term bank deposits 550 489

IFRS7p20(b) – Interest income on available-for-sale financial assets 963 984IFRS7p20(b) – Interest income on loans to related parties (note 41) 217 136

Finance income 1,730 1,609

Net finance costs (6,443) (10,588)

12 Investment in associates

2012 2011

At 1 January 13,244 13,00828p38 Share of profit 215 145

Exchange differences (note 29) (74) 105Other equity movements: available-for-sale investmentsreserve (note 29) (12) (14)

28p38 At 31 December 13,373 13,244

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 63

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 75: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

28p37(b) The group’s share of the results of its principal associates, and its aggregated assets(including goodwill) and liabilities, are as follows1:

NameCountry ofincorporation Assets Liabilities Revenues Profit

% interestheld

31 December 2012:– Alfa Limited Cyprus 32,381 25,174 31,123 200 18– Beta SA Greece 12,115 5,949 9,001 15 30

44,496 31,123 40,124 215

31 December 2011:– Alfa Limited Cyprus 27,345 20,295 35,012 155 18– Beta SA Greece 9,573 3,379 10,001 (10) 30

36,918 23,674 45,013 145

28p37(a) As at 31 December 2012, the fair value of the groups interest in Beta SA, which islisted on the Euro Money Stock Exchange, was C5,500 (2011: C5,000) and thecarrying amount of the group’s interest was C5,000 (2011: C4,500).

28p37(c) Although the group holds less than 20% of the equity shares of Alfa Limited, thegroup exercises significant influence by virtue of its contractual right to appoint twodirectors to the board of directors of that company and has the power to participatein the financial and operating policy decisions of Alfa Limited.

13 Income tax expense

2012 2011

Current tax:12p80(a) Current tax on profits for the year 14,082 6,03512p80(b) Adjustments in respect of prior years 150 –

Total current tax 14,232 6,035

Deferred tax (note 32):12p80(c) Origination and reversal of temporary differences 476 2,63512p80(d) Impact of change in the Euravian tax rate2 (97) –

Total deferred tax 379 2,635

Income tax expense 14,611 8,670

12p81(c) The tax on the group’s profit before tax differs from the theoretical amount that wouldarise using the weighted average tax rate applicable to profits of the consolidatedentities as follows:

1 An alternative method of presentation is to give the gross amounts of assets and liabilities (excluding goodwill)

of associates and not of the group’s share.2 The impact of change in Euravian tax rate is shown for illustrative purposes.

64 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 76: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

2012 2011

Profit before tax 47,676 24,918

Tax calculated at domestic tax rates applicable to profits inthe respective countries 15,453 7,475Tax effects of:– Associates results reported net of tax 57 (44)– Income not subject to tax (1,072) (212)– Expenses not deductible for tax purposes 1,540 1,104– Utilisation of previously unrecognised tax losses (1,450) –– Tax losses for which no deferred income tax asset was

recognised 30 347Re-measurement of deferred tax – change in Euravian tax rate (97) –Adjustment in respect of prior years 150 –

Tax charge 14,611 8,670

12p81(d) The weighted average applicable tax rate was 32% (2011: 30%). The increase is causedby a change in the profitability of the group’s subsidiaries in the respective countriespartially offset by the impact of the reduction in the Euravian tax rate (see below).

12p81(d) During the year, as a result of the change in the Euravian corporation tax rate from30% to 28% that was substantively enacted on 26 June 2012 and that will be effectivefrom 1 April 2013, the relevant deferred tax balances have been re-measured.Deferred tax expected to reverse in the year to 31 December 2013 has beenmeasured using the effective rate that will apply in Euravia for the period (28.5%).1

12p81(ae) The tax (charge)/credit relating to components of other comprehensive income is asfollows:

2012

Before taxTax (charge)

/credit After tax

Fair value gains:1p90 – Land and buildings 1,005 (250) 7551p90 – Available-for-sale financial assets 560 (198) 3621p90 Share of other comprehensive income of associates (86) – (86)1p90 Actuarial loss on retirement benefit obligations – – –1p90 Impact of change in the Euravian tax rate on

deferred tax2 – (10) (10)1p90 Cash flow hedges 97 (33) 641p90 Net investment hedge (45) – (45)1p90 Currency translation differences 2,413 – 2,413IFRS3p59 Reclassification of revaluation of previously held

interest in ABC Group (850) – (850)

Other comprehensive income 3,094 (491) 2,603

Current tax3 –Deferred tax (note 32) (491)

(491)

1 If the effect of the proposed changes is material, disclosure should be given of the effect of the changes, either

as disclosure of events after the reporting period or as future material adjustment to the carrying amounts of

assets and liabilities. This disclosure does not need to be tailored or reconciled to the income statement.2 The impact of change in Euravian tax rate is shown for illustrative purposes.3 There are no current tax items relating to other comprehensive income in these financial statements, but the line

item is shown for illustrative purposes.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 65

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 77: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

2011

Before taxTax (charge)

/credit After tax

Fair value gains:1p90 – Land and buildings 1,133 (374) 7591p90 – Available-for-sale financial assets 973 (61) 9121p90 Share of other comprehensive income of

associates 91 – 911p90 Actuarial loss on retirement benefit obligations (705) 211 (494)1p90 Impact of change in the Euravian tax rate on

deferred tax1 – – –1p90 Cash flow hedges (3) – (3)1p90 Net investment hedge 40 – 401p90 Currency translation differences (1,111) – (1,111)

Other comprehensive income 418 (224) 194

Current tax2 –Deferred tax (note 32) (224)

(224)

12p81(a) The income tax (charged)/credited directly to equity during the year is as follows:

2012 2011

Current tax3

Share option sheme – –Deferred taxShare option sheme 30 20Convertible bond – equity component4 (note 29) (2,328) –

(2,298) 20

In addition, deferred income tax of C49 (2011: C43) was transferred from otherreserves (note 29) to retained earnings (note 28). This represents deferred tax on thedifference between the actual depreciation on buildings and the equivalentdepreciation based on the historical cost of buildings.

1 The impact of change in Euravian tax rate is shown for illustrative purposes.2 There are no current tax items relating to other comprehensive income in these financial statements, but the line

item is shown for illustrative purposes.3 IAS 12 requires disclosure of current tax charged/credited directly to equity, in addition to deferred tax. There

are no current tax items shown directly in equity in these financial statements, but the line item is shown for

illustrative purposes.4 It is assumed that the tax base on the convertible bond is not split between the debt and equity elements. If the

tax base were split, this would impact the deferred tax position.

66 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 78: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

14 Earnings per share

(a) Basic

Basic earnings per share is calculated by dividing the profit attributable to equityholders of the company by the weighted average number of ordinary shares in issueduring the year excluding ordinary shares purchased by the company and held astreasury shares (note 26).

2012 2011

33p70(a) Profit from continuing operations attributable to owners of theparent 30,517 15,392Profit from discontinued operations attributable to owners ofthe parent 100 120

Total 30,617 15,512

33p70(b) Weighted average number of ordinary shares in issue(thousands) 23,454 20,500

(b) Diluted

Diluted earnings per share is calculated by adjusting the weighted average numberof ordinary shares outstanding to assume conversion of all dilutive potential ordinaryshares. The company has two categories of dilutive potential ordinary shares:convertible debt and share options. The convertible debt is assumed to have beenconverted into ordinary shares, and the net profit is adjusted to eliminate the interestexpense less the tax effect. For the share options, a calculation is done to determinethe number of shares that could have been acquired at fair value (determined as theaverage annual market share price of the company’s shares) based on the monetaryvalue of the subscription rights attached to outstanding share options. The numberof shares calculated as above is compared with the number of shares that wouldhave been issued assuming the exercise of the share options.

2012 2011

EarningsProfit from continuing operations attributable to owners of theparent 30,517 15,392Interest expense on convertible debt (net of tax) 2,158 –

33p70(a) Profit used to determine diluted earnings per share 32,675 15,392Profit from discontinued operations attributable to owners ofthe parent 100 120

32,775 15,512

Weighted average number of ordinary shares in issue(thousands) 23,454 20,500Adjustment for:– Assumed conversion of convertible debt (thousands) 3,030 –– Share options (thousands) 1,213 1,329

33p70(b) Weighted average number of ordinary shares for dilutedearnings per share (thousands) 27,697 21,829

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 67

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 79: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

15 Net foreign exchange gains/(losses)

21p52(a) The exchange differences charged/credited to the income statement are included asfollows:

2012 2011

Other (losses)/gains – net (note 8) (277) 200Net finance costs (note 11) 2,594 996

Total 2,317 1,196

16 Property, plant and equipment

1p78(a)

Landand

buildings

Vehiclesand

machinery

Furniture,fittings

andequipment

Construc-tion in

progress Total

16p73(d) At 1 January 2011Cost or valuation 39,664 71,072 20,025 – 130,761Accumulated depreciation (2,333) (17,524) (3,690) – (23,547)

Net book amount 37,331 53,548 16,335 – 107,214

16p73(e) Year ended 31 December 2011Opening net book amount 37,331 53,548 16,335 – 107,214

16p73(e)(viii) Exchange differences (381) (703) (423) – (1,507)16p73(e)(iv) Revaluation surplus (note 29) 1,133 – – – 1,13316p73(e)(i) Additions 1,588 2,970 1,484 – 6,04216p73(e)(ix) Disposals (note 36) – (2,607) (380) – (2,987)16p73(e)(vii) Depreciation charge (note 9) (636) (4,186) (4,840) – (9,662)

Closing net book amount 39,035 49,022 12,176 – 100,233

16p73(d) At 31 December 2011Cost or valuation 42,004 70,732 20,706 – 133,442Accumulated depreciation (2,969) (21,710) (8,530) – (33,209)

Net book amount 39,035 49,022 12,176 – 100,233

Year ended 31 December 201216p73(e) Opening net book amount 39,035 49,022 12,176 – 100,23316p73(e)(viii) Exchange differences 846 1,280 342 – 2,46816p73(e)(iv) Revaluation surplus (note 29) 1,005 – – – 1,00516p73(e)(iii) Acquisition of subsidiary (note 39) 49,072 5,513 13,199 – 67,78416p73(e)(i) Additions 4,421 427 2,202 2,455 9,50516p73(e)(ix) Disposals (note 36) (2,000) (3,729) (608) – (6,337)

Transfers 1,245 – – (1,245) –16p73(e)(vii) Depreciation charge (note 9) (3,545) (4,768) (9,441) – (17,754)IFRS5p38 Transferred to disposal group

classified as held for sale (341) (1,222) – – (1,563)

Closing net book amount 89,738 46,523 17,870 1,210 155,341

16p73(d) At 31 December 2012Cost or valuation 96,593 74,223 35,841 1,210 207,867Accumulated depreciation (6,855) (27,700) (17,971) – (52,526)

Net book amount 89,738 46,523 17,870 1,210 155,341

DV Property, plant and equipment transferred to the disposal group classified as held-for-sale amounts to C1,563 and relates to assets that are used by Shoes Limited (part

68 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 80: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

of the UK wholesale segment). See note 25 for further details regarding the disposalgroup held for sale.

16p77(a)-(d),1p79(b)

An independent valuation of the group’s land and buildings was performed byvaluers to determine the fair value of the land and buildings as at 31 December 2012and 2011. The valuation, which conforms to International Valuation Standards, wasdetermined by reference to recent market transactions on arm’s length terms. Salesprices of comparable properties in close proximity are adjusted for differences in keyattributes such as property size. The most significant input into this valuationapproach is price per square foot. The revaluation surplus net of applicable deferredincome taxes was credited to other comprehensive income and is shown in ‘otherreserves’ in shareholders equity (note 29).

DV, 1p104 Depreciation expense of C8,054 (2011: C5,252) has been charged in ‘cost of sales’,C5,568 (2011: C2,410) in ‘distribution costs’ and C4,132 (2011: C2,000) in‘administrative expenses’.

17p35(c) Lease rentals amounting to C1,172 (2011: C895) and C9,432 (2011: C7,605) relatingto the lease of machinery and property, respectively, are included in the incomestatement (note 9).

Construction work in progress as at 31 December 2012 mainly comprises new shoemanufacturing equipment being constructed in the UK.

23p26 During the year, the group has capitalised borrowing costs amounting to C75 (2011:nil) on qualifying assets. Borrowing costs were capitalised at the weighted averagerate of its general borrowings of 7.5%.

16p77(e) If land and buildings were stated on the historical cost basis, the amounts would beas follows:

2012 2011

Cost 93,079 37,684Accumulated depreciation (6,131) (2,197)

Net book amount 86,948 35,487

16p74(a) Bank borrowings are secured on land and buildings for the value of C37,680 (2011:C51,306) (note 31).

17p31(a) Vehicles and machinery includes the following amounts where the group is a lesseeunder a finance lease:

2012 2011

Cost-capitalised finance lease 13,996 14,074Accumulated depreciation (5,150) (3,926)

Net book amount 8,846 10,148

17p35(d) The group leases various vehicles and machinery under non-cancellable financelease agreements. The lease terms are between 3 and 15 years, and ownership ofthe assets lies within the group.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 69

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 81: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

17 Intangible assets

IFRS3B67(d)(i)

Cost Goodwill

Trademarksand

licences

Internallygenerated

softwaredevelop-

ment costs Total

38p118(c) At 1 January 2011 12,546 8,301 1,455 22,302IFRS3B67(d)(viii)

Exchange differences (546) (306) (45) (897)

38p118(e)(i) Additions – 700 – 700

As at 31 December 2011 12,000 8,695 1,410 22,105

IFRS3B67(d)(viii)

Exchange differences 341 96 134 571

38p118(e)(i) Additions – 684 2,366 3,050IFRS3B67(d)(ii)Acquisition of subsidiary (note 39) 4,501 4,000 – 8,501IFRS5p38 Transferred to disposal group classified as

held for sale (100) (1,000) – (1,100)

As at 31 December 2012 16,742 12,475 3,910 33,127

Accumulated amortisation andimpairment

38p118(c) At 1 January 2011 – (330) (510) (840)38p118(e)(vi) Amortisation charge (note 9) – (365) (200) (565)

As at 31 December 2011 – (695) (710) (1,405)

IFRS3B67(d)(v)Impairment charge (note 9) (4,650) – – (4,650)38p118(e)(vi) Amortisation charge (note 9) – (680) (120) (800)

As at 31 December 2012 (4,650) (1,375) (830) (6,855)

Net book valueCost 12,000 8,695 1,410 22,105

IFRS3B67(d)(i) Accumulated amortisation and impairment – (695) (710) (1,405)

As at 31 December 2011 12,000 8,000 700 20,700

Cost 16,742 12,475 3,910 33,127IFRS3B67(d)(i) Accumulated amortisation and impairment (4,650) (1,375) (830) (6,855)

As at 31 December 2012 12,092 11,100 3,080 26,272

36p126(a) The carrying amount of the Russia wholesale segment has been reduced to itsrecoverable amount through recognition of an impairment loss against goodwill. Thisloss has been included in ‘cost of sales’ in the income statement.

38p118(d) Amortisation of C40 (2011: C100) is included in ‘cost of sales’ in the incomestatement; C680 (2011: C365) in ‘distribution costs’; and C80 (2011: C100) in‘administrative expenses’.

DV The trademark transferred to the disposal group classified as held for sale relates tothe Shoes Limited trademark (part of the wholesale segment), which was previouslyrecognised by the group on the acquisition of the entity in 2007. A further net bookamount of C100 transferred to the disposal group relates to goodwill. See note 25 forfurther details regarding the disposal group held for sale.

70 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 82: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Impairment tests for goodwill

36p130(d) Management reviews the business performance based on geography and type ofbusiness. It has identified UK, US, China, Russia and Europe as the maingeographies. There are both retail and wholesale segments in the UK and the US. Inall other geographies, the group has only wholesale business. Goodwill is monitoredby the management at the operating segment level. The following is a summary ofgoodwill allocation for each operating segment:

36p134(a)

2012 Opening Addition DisposalImpair-

ment

Otheradjust-ments Closing

UK wholesale 6,075 – (100) – 215 6,190UK retail 15 – – – 5 20US wholesale 115 – – – 15 130US retail 30 3,597 – – (55) 3,572Europe wholesale 770 904 – – 100 1,774Russia wholesale 4,695 – – (4,650) 5 50China wholesale 100 – – – 46 146All other segments 200 – – – 10 210

Total 12,000 4,501 (100) (4,650) 341 12,092

2011

UK wholesale 6,370 – – – (295) 6,075UK retail 20 – – – (5) 15US wholesale 125 – – – (10) 115US retail 131 – – – (101) 30Europe wholesale 705 – – – 65 770Russia wholesale 4,750 – – – (55) 4,695China wholesale 175 – – – (75) 100All other segments 270 – – – (70) 200

Total 12,546 – – – (546) 12,000

During 2011, US retail did not qualify as a reportable operating segment. However,with the acquisition in 2012 of ABC Group (note 39), US retail qualifies as a separatereportable segment, the comparatives have therefore been restated to be consistent.

36p130(e),36p134(c),36p134(d)(iii)

The recoverable amount of all CGUs has been determined based on value-in-usecalculations. These calculations use pre-tax cash flow projections based on financialbudgets approved by management covering a five-year period. Cash flows beyondthe five-year period are extrapolated using the estimated growth rates stated below.The growth rate does not exceed the long-term average growth rate for the shoebusiness in which the CGU operates.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 71

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 83: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

36p134(d)(i) The key assumptions used for value-in-use calculations in 2012 are as follows:1

UKwhole-

sale

USwhole-

sale

Europewhole-

sale

Russiawhole-

sale

Chinawhole-

saleUK

retailUS

retailAll other

segments

36p134(d) Gross margin2 60.0% 59.0% 60.0% 55.5% 47.0% 48.0% 46.0% 46.0%36p134(d)(iv) Growth rate3 1.8% 1.8% 1.8% 2.0% 3.0% 2.1% 2.3% 3.9%36p134(d)(v),p130(g)

Discount rate4 12.5% 12.0% 12.7% 13.8% 14.0% 13.0% 12.5% 14.8%

36p134(d)(i) The key assumptions used for value-in-use calculations in 2011 are as follows:1

UKwhole-

sale

USwhole-

sale

Europewhole-

sale

Russiawhole-

sale

Chinawhole-

sale

UK

retail

US

retail

All other

segments

36p134(d) Gross margin2 62.5% 61.0% 62.5% 58.0% 49.0% 50.0% 50.8% 48.0%36p134(d)(iv) Growth rate3 2.0% 2.0% 2.0% 2.5% 3.5% 2.3% 2.5% 3.3%36p134(d)(v),p130(g)

Discount rate4 12.0% 11.5% 12.1% 13.5% 14.5% 12.3% 12.5% 13.0%

36p134(d)(ii) These assumptions have been used for the analysis of each CGU within theoperating segment.

36p134(d)(ii) Management determined budgeted gross margin based on past performance and itsexpectations of market development. The weighted average growth rates used areconsistent with the forecasts included in industry reports. The discount rates usedare pre-tax and reflect specific risks relating to the relevant operating segments.

36p130(a) The impairment charge arose in a wholesale CGU in Step-land (included in theRussian operating segment) following a decision in early 2012 to reduce themanufacturing output allocated to these operations (note 35). This was a result of aredefinition of the group’s allocation of manufacturing volumes across all CGUs inorder to benefit from advantageous market conditions. Following this decision, thegroup reassessed the depreciation policies of its property, plant and equipment inthis country and estimated that their useful lives would not be affected. No class ofasset other than goodwill was impaired. The pre-tax discount rate used in theprevious years for the wholesale CGU in Step-land was 13.5%.

36p134(f) In European wholesale, the recoverable amount calculated based on value in useexceeded carrying value by C205. A reduction in gross margin of 1.5%, a fall ingrowth rate to 1.6% or a rise in discount rate to 10.9% would remove the remainingheadroom.

1 Disclosure of long-term growth rates and discount rates is required. Other key assumptions are required to be

disclosed and quantified where a reasonably possible change in the key assumption would remove any

remaining headroom in the impairment calculation. Otherwise the additional disclosures are encouraged but not

required.2 Budgeted gross margin.3 Weighted average growth rate used to extrapolate cash flows beyond the budget period.4 Pre-tax discount rate applied to the cash flow projections.

72 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 84: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

18(a) Financial instruments by category

31 December 2012

IFRS7p6

Loans andreceivables

Assets atfair value

throughprofit and

loss

Derivativesused forhedging

Availablefor sale Total

Assets as per balance sheetAvailable-for-sale financial assets – – – 19,370 19,370Derivative financial instruments – 361 1,103 – 1,464Trade and other receivablesexcluding pre-payments1 20,837 – – – 20,837Financial assets at fair valuethrough profit or loss – 11,820 – – 11,820Cash and cash equivalents 17,928 – – – 17,928

Total 38,765 12,181 1,103 19,370 71,419

Liabilities atfair value

throughprofit and

loss

Derivativesused forhedging

Otherfinancial

liabilities atamortised

cost Total

Liabilities as per balance sheetBorrowings (excluding financelease liabilities) – – 117,839 117,839Finance lease liabilities2 – – 8,998 8,998Derivative financial instruments 268 327 – 595Trade and other payablesexcluding non-financialliabilities3 – – 15,668 15,668

Total 268 327 142,505 143,100

31 December 2011

Loans andreceivables

Assets atfair value

throughprofit and

loss

Derivativesused forhedging

Availablefor sale Total

Assets as per balance sheetAvailable-for-sale financial assets – – – 14,910 14,910Derivative financial instruments – 321 875 – 1,196Trade and other receivablesexcluding pre-payments1 18,576 – – – 18,576Financial assets at fair valuethrough profit or loss – 7,972 – – 7,972Cash and cash equivalents 34,062 – – – 34,062

Total 52,638 8,293 875 14,910 76,716

1 Pre-payments are excluded from the trade and other receivables balance, as this analysis is required only for

financial instruments.2 The categories in this disclosure are determined by IAS 39. Finance leases are mostly outside the scope of

IAS 39, but they remain within the scope of IFRS 7. Therefore finance leases have been shown separately.3 Non-financial liabilities are excluded from the trade payables balance, as this analysis is required only for

financial instruments.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 73

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 85: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Liabilities atfair value

throughprofit and

loss

Derivativesused forhedging

Otherfinancial

liabilities atamortised

cost Total

Liabilities as per balance sheetBorrowings (excluding financelease liabilities) – – 104,006 104,006Finance lease liabilities1 – – 10,598 10,598Derivative financial instruments 298 449 – 747Trade and other payablesexcluding non-financial liabilities – – 11,518 11,518

Total 298 449 126,122 126,869

18(b) Credit quality of financial assets

IFRS7p36(c) The credit quality of financial assets that are neither past due nor impaired can beassessed by reference to external credit ratings (if available) or to historicalinformation about counterparty default rates:

2012 2011

Trade receivablesCounterparties with external credit rating (Moody’s)A 5,895 5,757BB 3,200 3,980BBB 1,500 1,830

10,595 11,567

Counterparties without external credit rating:Group 1 750 555Group 2 4,832 3,596Group 3 1,770 1,312

7,352 5,463

Total unimpaired trade receivables 17,947 17,030

Cash at bank and short-term bank deposits2

AAA 8,790 15,890AA 5,300 7,840A 3,038 9,832

17,128 33,562

DV Available-for-sale debt securitiesAA 347 264

347 264

DV Derivative financial assetsAAA 1,046 826AA 418 370

1,464 1,196

1 The categories in this disclosure are determined by IAS 39. Finance leases are mostly outside the scope of

IAS 39, but they remain within the scope of IFRS 7. Therefore finance leases have been shown separately.2 The rest of the balance sheet item ‘cash and cash equivalents’ is cash in hand.

74 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 86: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Loans to related partiesGroup 2 2,501 1,301Group 3 167 87

2,668 1,388

Group 1 – new customers/related parties (less than 6 months).Group 2 – existing customers/related parties (more than 6 months) with no defaultsin the past.Group 3 – existing customers/related parties (more than 6 months) with somedefaults in the past. All defaults were fully recovered.

None of the loans to related parties is past due but not impaired.

19 Available-for-sale financial assets

2012 2011

At 1 January 14,910 13,222Exchange differences 646 (435)Acquisition of subsidiary (note 39) 473 –Additions 4,887 1,150Disposals (106) –Transfer on account of acquisition of control (1,150) –Net gains/(losses) transfer from equity (note 29) (980) (152)

1p79(b) Net gains/(losses) transfer to equity (note 29) 690 1,125

At 31 December 19,370 14,9101p66,1p69 Less non-current portion (17,420) (14,910)

1p66,1p69 Current portion 1,950 –

IFRS7p20(a)(ii) The group removed profits of C1,067 (2011: C187) and losses C87 (2011: C35) fromequity into the income statement. Losses in the amount of C55 (2011: C20) were dueto impairments.

IFRS7p31, 34

Available-for-sale financial assets include the following:

2012 2011

Listed securities:Equity securities – UK 8,335 8,300Equity securities – Europe 5,850 2,086Equity securities – US 4,550 4,260Debentures with fixed interest of 6.5% and maturity date of 27August 2014 210 –Non cumulative 9%non-redeemable preference shares 78 –Unlisted securities:Debt securities with fixed interest ranging from 6.3% to 6.5%and maturity dates between July 2013 and May 2015 347 264

Total 19,370 14,910

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 75

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 87: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

IFRS7p34(c) Available-for-sale financial assets are denominated in the following currencies:

2012 2011

UK pound 8,335 8,300Euro 5,850 2,086US dollar 4,550 4,260Other currencies 635 264

Total 19,370 14,910

IFRS7p27 The fair values of unlisted securities are based on cash flows discounted using a ratebased on the market interest rate and the risk premium specific to the unlistedsecurities (2012: 6%; 2011: 5.8%).

IFRS7p36(a) The maximum exposure to credit risk at the reporting date is the carrying value of thedebt securities classified as available for sale.

IFRS7p36(c) None of these financial assets is either past due or impaired.

20 Derivative financial instruments

2012 2011

Assets Liabilities Assets Liabilities

IFRS7p22(a)(b) Interest rate swaps – cash flow hedge 351 110 220 121IFRS7p22(a)(b) Interest rate swaps – fair value hedges 57 37 49 11IFRS7p22(a)(b)Forward foreign exchange contracts –

cash flow hedges 695 180 606 317Forward foreign exchange contracts –held-for-trading 361 268 321 298

Total 1,464 595 1,196 747

1p66, p69 Less non-current portion:Interest rate swaps – cash flow hedges 345 100 200 120Interest rate swaps– fair value hedges 50 35 45 9

395 135 245 129

1p66, p69 Current portion 1,069 460 951 618

Trading derivatives are classified as a current asset or liability. The full fair value of ahedging derivative is classified as a non-current asset or liability if the remainingmaturity of the hedged item is more than 12 months and, as a current asset orliability, if the maturity of the hedged item is less than 12 months.

IFRS7p24 The ineffective portion recognised in the profit or loss that arises from fair valuehedges amounts to a loss of C1 (2011: loss of C1) (note 8). The ineffective portionrecognised in the profit or loss that arises from cash flow hedges amounts to a gainof C17 (2011: a gain of C14) (note 8). There was no ineffectiveness to be recordedfrom net investment in foreign entity hedges.

(a) Forward foreign exchange contracts

IFRS7p31 The notional principal amounts of the outstanding forward foreign exchangecontracts at 31 December 2012 were C92,370 (2011: C89,689).

76 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 88: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

IFRS7p23(a),39p100,1p79(b)

The hedged highly probable forecast transactions denominated in foreign currencyare expected to occur at various dates during the next 12 months. Gains and lossesrecognised in the hedging reserve in equity (note 29) on forward foreign exchangecontracts as of 31 December 2012 are recognised in the income statement in theperiod or periods during which the hedged forecast transaction affects the incomestatement. This is generally within 12 months of the end of the reporting periodunless the gain or loss is included in the initial amount recognised for the purchase offixed assets, in which case recognition is over the lifetime of the asset (5 to 10 years).

(b) Interest rate swaps

IFRS7p31 The notional principal amounts of the outstanding interest rate swap contracts at 31December 2012 were C4,314 (2011: C3,839).

IFRS7p23(a),1p79(b)

At 31 December 2012, the fixed interest rates vary from 6.9% to 7.4% (2011: 6.7% to7.2%), and the main floating rates are EURIBOR and LIBOR. Gains and lossesrecognised in the hedging reserve in equity (note 29) on interest rate swap contractsas of 31 December 2012 will be continuously released to the income statementwithin finance cost until the repayment of the bank borrowings (note 31).

(c) Hedge of net investment in foreign entity

IFRS7p22,1p79(b)

A proportion of the group’s US dollar-denominated borrowing amounting to C321(2011: C321) is designated as a hedge of the net investment in the group’s USsubsidiary. The fair value of the borrowing at 31 December 2012 was C370 (2011:C279). The foreign exchange loss of C45 (2011: gain of C40) on translation of theborrowing to currency at the end of the reporting period is recognised in othercomprehensive income.

IFRS7p36(a) The maximum exposure to credit risk at the reporting date is the fair value of thederivative assets in the balance sheet.

21 Trade and other receivables

2012 2011

IFRS7p36,1p77

Trade receivables 18,174 17,172

Less: provision for impairment of trade receivables (109) (70)

1p78(b) Trade receivables – net 18,065 17,1021p78(b) Prepayments 1,250 1,10624p18(b),1p78(b)

Receivables from related parties (note 41) 104 86

24p18(b), Loans to related parties (note 41) 2,668 1,388

22,087 19,682

1p78(b),1p66 Less non-current portion: loans to related parties (2,322) (1,352)

1p66 Current portion 19,765 18,330

All non-current receivables are due within five years from the end of the reportingperiod.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 77

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 89: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

IFRS7p25

The fair values of trade and other receivables are as follows:

2012 2011

Trade receivables 18,065 17,102Receivables from related parties 104 86Loans to related parties 2,722 1,398

20,891 18,586

IFRS7p27 The fair values of loans to related parties are based on cash flows discounted using arate based on the borrowings rate of 7.5% (2011: 7.2%). The discount rate equals toLIBOR plus appropriate credit rating.

24p18(b)(i) The effective interest rates on non-current receivables were as follows:

2012 2011

Loans to related parties (note 41) 6.5-7% 6.5-7%

IFRS7p14 Certain European subsidiaries of the group transferred receivable balancesamounting to C1,014 to a bank in exchange for cash during the year ended 31December 2012. The transaction has been accounted for as a collateralisedborrowing (note 31). In case the entities default under the loan agreement, the bankhas the right to receive the cash flows from the receivables transferred. Withoutdefault, the entities will collect the receivables and allocate new receivables ascollateral.

DV As of 31 December 2012, trade receivables of C17,670 (2011: C16,823) were fullyperforming.

IFRS7p37(a) As of 31 December 2012, trade receivables of C277 (2011: C207) were past due butnot impaired. These relate to a number of independent customers for whom there isno recent history of default. The ageing analysis of these trade receivables is asfollows:

2012 2011

Up to 3 months 177 1083 to 6 months 100 99

277 207

IFRS7p37(b) As of 31 December 2012, trade receivables of C227 (2011: C142) were impaired. Theamount of the provision was C109 as of 31 December 2012 (2011: C70). Theindividually impaired receivables mainly relate to wholesalers, which are inunexpectedly difficult economic situations. It was assessed that a portion of thereceivables is expected to be recovered. The ageing of these receivables is asfollows:

2012 2011

3 to 6 months 177 108Over 6 months 50 34

227 142

78 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 90: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

The carrying amounts of the group’s trade and other receivables are denominated inthe following currencies:

2012 2011

UK pound 9,846 8,669Euros 5,987 6,365US dollar 6,098 4,500Other currencies 156 148

22,087 19,682

IFRS7p16 Movements on the group provision for impairment of trade receivables are asfollows:

2012 2011

At 1 January 70 38IFRS7p20(e) Provision for receivables impairment 74 61

Receivables written off during the year as uncollectible (28) (23)Unused amounts reversed (10) (8)Unwind of discount 3 2

At 31 December 109 70

The creation and release of provision for impaired receivables have been included in‘other expenses’ in the income statement (note 9). Unwind of discount is included in‘finance costs’ in the income statement (note 11). Amounts charged to the allowanceaccount are generally written off, when there is no expectation of recoveringadditional cash.

IFRS7p16 The other classes within trade and other receivables do not contain impaired assets.

IFRS7p36(a) The maximum exposure to credit risk at the reporting date is the carrying value ofeach class of receivables mentioned above. The group does not hold any collateralas security.

22 Inventories

2012 2011

2p36(b),1p78(c)

Raw materials 7,622 7,612

Work in progress 1,810 1,796Finished goods1 15,268 8,774

24,700 18,182

2p36(d), p38 The cost of inventories recognised as an expense and included in ‘cost of sales’amounted to C60,252 (2011:C29,545).

2p36(f-g) The group reversed C603 of a previous inventory write-down in July 2012. The grouphas sold all the goods that were written down to an independent retailer in Australiaat original cost. The amount reversed has been included in ‘cost of sales’ in theincome statement.

1 Separate disclosure of finished goods at fair value less cost to sell is required, where applicable.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 79

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 91: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

23 Financial assets at fair value through profit or loss

2012 2011

IFRS7p8(a),p31, p34(c)

Listed securities – held for trading

– Equity securities – UK 5,850 3,560– Equity securities – Europe 4,250 3,540– Equity securities – US 1,720 872

11,820 7,972

7p15 Financial assets at fair value through profit or loss are presented within ‘operatingactivities’ as part of changes in working capital in the statement of cash flows (note 36).

IFRS7p20 Changes in fair values of financial assets at fair value through profit or loss arerecorded in ‘other (losses)/gains – net’ in the income statement (note 8).

IFRS7p27 The fair value of all equity securities is based on their current bid prices in an activemarket.

24 Cash and cash equivalents

2012 2011

Cash at bank and in hand 8,398 28,648Short-term bank deposits 9,530 5,414

Cash and cash equivalents (excluding bank overdrafts) 17,928 34,062

7p45 Cash and cash equivalents include the following for the purposes of the statement ofcash flows:

2012 2011

Cash and cash equivalents 17,928 34,0627p8 Bank overdrafts (note 31) (2,650) (6,464)

Cash and cash equivalents 15,278 27,598

25 Non-current assets held for sale and discontinued operations

IFRS5p41(a)(b)(d)

The assets and liabilities related to Shoes Limited (part of the UK wholesale segment)have been presented as held for sale following the approval of the group’smanagement and shareholders on 23 September 2012 to sell Shoes Limited in theUK. The completion date for the transaction is expected by May 2013.

2012 2011

IFRS5p33(c) Operating cash flows1 300 190IFRS5p33(c) Investing cash flows1 (103) (20)IFRS5p33(c) Financing cash flows1 (295) (66)

Total cash flows (98) 104

1 Under this approach, the entity presents the statement of cash flows as if no discontinued operation has

occurred and makes the required IFRS5p33 disclosures in the notes. It would also be acceptable to present the

three categories separately on the face of the statement of cash flows and present the line-by-line breakdown of

the categories, either in the notes or on the face of the statement of cash flows. It would not be acceptable to

present all cash flows from discontinued operations in one line either as investing or operating activity.

80 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 92: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

IFRS5p38 (a) Assets of disposal group classified as held for sale

2012 2011

Property, plant and equipment 1,563 –Goodwill 100 –Other intangible assets 1,000 –Inventory 442 –Other current assets 228 –

Total 3,333 –

IFRS5p38 (b) Liabilities of disposal group classified as held for sale

2012 2011

Trade and other payables 104 –Other current liabilities 20 –Provisions 96 –

Total 220 –

IFRS5p33(b) Analysis of the result of discontinued operations, and the result recognised on the re-measurement of assets or disposal group is as follows:1

2012 2011

Revenue 1,200 1,150Expenses (960) (950)Profit before tax of discontinued operations 240 200

12p81(h)(ii) Tax (96) (80)

Profit after tax of discontinued operations 144 120

Pre-tax gain/(loss) recognised on the re-measurement ofassets of disposal group (73) –

12p81(h)(ii) Tax 29 –

After tax gain/(loss) recognised on the re-measurement ofassets of disposal group (44) –

Profit for the year from discontinued operations 100 120

1 These disclosures can also be given in the primary financial statements.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 81

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 93: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

26 Share capital and premium

1p79 Number ofshares

(thousands)Ordinary

sharesShare

premium Total

At 1 January 2011 20,000 20,000 10,424 30,424Employee share option scheme:

1p106(d)(iii) – Proceeds from shares issued 1,000 1,000 70 1,070

At 31 December 2011 21,000 21,000 10,494 31,494Employee share option scheme:

1p106(d)(iii) – Proceeds from shares issued 750 750 200 950IFRS3pB64(f)(iv) Acquisition of subsidiary (note 39) 3,550 3,550 6,450 10,000

1p79(a) At 31 December 2012 25,300 25,300 17,144 42,444

1p79(a) The company acquired 875,000 of its own shares through purchases on theEuroMoney stock exchange on 18 April 2012. The total amount paid to acquire theshares, net of income tax, was C2,564. The shares are held as ‘treasury shares’.1 Thecompany has the right to re-issue these shares at a later date. All shares issued bythe company were fully paid.

The group issued 3,550,000 shares on 1 March 2012 (14% of the total ordinary sharecapital issued) to the shareholders of ABC Group as part of the purchaseconsideration for 70% of its ordinary share capital. The ordinary shares issued havethe same rights as the other shares in issue. The fair value of the shares issuedamounted to C10,050 (C2.83 per share). The related transaction costs amounting toC50 have been netted off with the deemed proceeds.

27 Share-based payments

IFRS2p45(a) Share options are granted to directors and to selected employees. The exerciseprice of the granted options is equal to the market price of the shares less 15% on thedate of the grant. Options are conditional on the employee completing three years’service (the vesting period). The options are exercisable starting three years from thegrant date, subject to the group achieving its target growth in earnings per share overthe period of inflation plus 4%, the options have a contractual option term of fiveyears. The group has no legal or constructive obligation to repurchase or settle theoptions in cash.

1 Treasury shares should be accounted for in accordance with local company law and practice. Treasury shares

may be disclosed separately on the balance sheet or deducted from retained earnings or a specific reserve.

Depending on local company law, the company could have the right to resell the treasury shares.

82 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 94: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Movements in the number of share options outstanding and their related weightedaverage exercise prices are as follows:

2012 2011

Averageexercise pricein C per share

optionOptions

(thousands)

Averageexercise pricein C per share

optionOptions

(thousands)

IFRS2p45(b)(i) At 1 January 1.73 4,744 1.29 4,150IFRS2p45(b)(ii) Granted 2.95 964 2.38 1,827IFRS2p45(b)(iii)

Forfeited 2.30 (125) 0.80 (33)

IFRS2p45(b)(iv)

Exercised 1.28 (750) 1.08 (1,000)

IFRS2p45(b)(v)

Expired 0.00 – 2.00 (200)

IFRS2p45(b)(vi)

At 31 December 2.03 4,833 1.73 4,744

IFRS2p45(b)(vii),IFRS2p45(c)

Out of the 4,833,000 outstanding options (2011: 4,744,000 options), 1,875,000options (2011: 1,400,000) were exercisable. Options exercised in 2012 resulted in750,000 shares (2011: 1,000,000 shares) being issued at a weighted average price ofC1.28 each (2011: C1.08 each). The related weighted average share price at the timeof exercise was C2.85 (2011: C2.65) per share. The related transaction costsamounting to C10 (2011: C10) have been netted off with the proceeds received.

IFRS2p45(d) Share options outstanding at the end of the year have the following expiry date andexercise prices:

Grant-vestExpiry date –1 July

Exercise price inC per share

optionsShare options(thousands)

2012 2011

2007-10 2012 1.10 – 5002008-11 2013 1.20 800 9002009-12 2014 1.35 1,075 1,2502010-13 2015 2.00 217 2672011-14 2016 2.38 1,777 1,8272012-15 2017 2.95 964 –

4,833 4,744

IFRS2p46,p47(a)

The weighted average fair value of options granted during the period determinedusing the Black-Scholes valuation model was C0.86 per option (2011: C0.66). Thesignificant inputs into the model were weighted average share price of C3.47 (2011:C2.80) at the grant date, exercise price shown above, volatility of 30% (2011: 27%),dividend yield of 4.3% (2011: 3.5%), an expected option life of three years (2011: 3years) and an annual risk-free interest rate of 5% (2011: 4%). The volatility measuredat the standard deviation of continuously compounded share returns is based onstatistical analysis of daily share prices over the last three years. See note 10a for thetotal expense recognised in the income statement for share options granted todirectors and employees.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 83

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 95: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

28 Retained earnings

1p106(d) At 1 January 2011 48,470Profit for the year 15,512

1p106(d) Dividends paid relating to 2010 (15736)IFRS2p50 Value of employee services1 82216p41 Depreciation transfer on land and buildings net of tax 8712p68C Tax credit relating to share option scheme 2019p93A Actuarial loss on post employment benefit obligations net of tax (494)

At 31 December 2011 48,681

1p106(d) At 1 January 2012 48,681Profit for the year 30,617

1p106(d) Dividends paid relating to 2011 (10,102)IFRS2p50 Value of employee services1 69016p41 Depreciation transfer on land and buildings net of tax 10012p68C Tax credit relating to share option scheme 3019p93A Actuarial loss on post employment benefit obligations net of tax –12p81(a),(b) Impact of change in Euravian tax rate on deferred tax (10)

At 31 December 2012 70,006

29 Other reserves

Note

Conver-

tible

bond

Land

and

buildings

revalua-

tion2 Hedging

Treasury

shares

Avail-

able-

for-sale

invest-

ments

Trans-

lation

Trans-

actions

with

NCI Total

At 1 January 2011 – 1,152 65 – 1,320 3,827 – 6,364

16p39,12p61A,12p81(ae)

Revaluation of land

and buildings –

gross 16 – 1,133 – – – – – 1,133

12p61A,12p81(ae)

Revaluation of land

and buildings – tax 13 – (374) – – – – – (374)

16p41 Depreciation transfer

– gross – (130) – – – – – (130)

12p61A,12p81(ae)

Depreciation transfer

– tax – 43 – – – – – 43

16p39,IFRS7p20(a)(ii)

Revaluation of AFS –

gross 19 – – – – 1,125 – – 1,125

16p39,IFRS7p20(a)(ii)

Revaluation transfer

AFS – gross 19 – – – – (152) – – (152)

12p61A,12p81(ae)

Revaluation of AFS –

tax 13 – – – – (61) – – (61)

28p39 Revaluation –

associates 12 – – – – (14) – – (14)

Cash flow hedge:

IFRS7p23(c) – Fair value gains in

year – – 300 – – – – 300

12p61, p81(ae)

– Tax on fair value

gains 13 – – (101) – – – – (101)

IFRS7p23(d) – Transfers to sales – – (236) – – – – (236)

1 The credit entry to equity in respect of the IFRS 2 charge should be recorded in accordance with local company

law and practice. This may be a specific reserve, retained earnings or share capital.2 An entity should disclose in its financial statements whether there are any restrictions on the distribution of the

‘land and buildings’ fair value reserve to the equity holders of the company (IAS16p77(f)).

84 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 96: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Note

Conver-

tible

bond

Land

and

buildings

revalua-

tion Hedging

Treasury

shares

Avail-

able-

for-sale

invest-

ments

Trans-

lation

Trans-

actions

with

NCI Total

12p61A, 81(ae)

– Tax on transfer to

sales 13 – – 79 – – – – 79

IFRS7p23(e) – Transfers to

inventory – – (67) – – – – (67)

12p61,12p81(ae)

– Tax on transfer to

inventory 13 – – 22 – – – – 22

39p102(a) Net investment

hedge 20 – – – – – 40 – 40

21p52(b) Currency translation

differences – Group – – – – – (1,071) – (1,071)

28p39 Currency translation

differences –

Associates 12 – – – – – 105 – 105

At 31 December

2011 – 1,824 62 – 2,218 2,901 – 7,005

16p39,12p61A,12p81(ae)

Revaluation of land

and buildings –

gross 16 1,005 – – – – – 1,005

12p61A,12p81(ae)

Revaluation of land

and buildings– tax 13 – (250) – – – – – (250)

16p41 Depreciation transfer

– gross – (149) – – – – – (149)

12p61A,12p81(ae)

Depreciation transfer

– tax – 49 – – – – – 49

16p39,IFRS7p20(a)(ii)

Revaluation of AFS –

gross19 – – – – 690 – – 690

16p39,IFRS7p20(a)(ii)

Revaluation transfer

AFS – gross19 – – – – (130) – – (130)

12p61A,12p81(ae)

Revaluation of AFS –

tax 13 – – – (198) – (198)

28p39 Revaluation –

associates 12 – – – – (12) – – (12)

Cash flow hedge:

IFRS7p23(c) – Fair value gains in

year – – 368 – – – – 368

12p61,81(ae) – Tax on fair value

gains 13 – – (123) – – – – (123)

IFRS7p23(d) – Transfers to sales – – (120) – – – – (120)

12p61A, p81(ae)

– Tax on transfers to

sales 13 – – 40 – – – – 40

IFRS7p23(e) – Transfers to

inventory – – (151) – – – – (151)

12p61,12p81(ae)

– Tax on transfers to

inventory 13 – – 50 – – – – 50

39p102(a) Net investment

hedge 20 – – – – – (45) – (45)

21p52(b) Currency translation

differences – Group – – – – – 2,161 – 2,161

28p39 Currency translation

differences –

Associates 12 – – – – – (74) – (74)

28p39 Convertible bond –

equity component 31 7,761 – – – – – – 7,761

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 85

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 97: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Note

Conver-

tible

bond

Land

and

buildings

revalua-

tion Hedging

Treasury

shares

Avail-

able-

for-sale

invest-

ments

Trans-

lation

Trans-

actions

with

NCI Total

12p61A,12p81(ae)

Tax on convertible

bond1 13 (2,328) – – – – – – (2,328)

Purchase of treasury

shares 26 – – – (2,564) – – – (2,564)

1p106(d) (iii) Acquisition of non-

controlling interest in

XYZ Group 40 – – – – – – (800) (800)

1p106(d) (iii) Decrease in

ownership interest in

Red Limited 40 – – – – – – 100 100

IFRS3p59 Reclassification of

revaluation of

previously held

interest in ABC

Group 39 – – – – (850) – – (850)

At 31 December

2012 5,433 2,479 126 (2,564) 1,718 4,943 (700) 11,435

1 Temporary taxable difference for the liability component of the convertible bond in accordance with IAS 12p23.

Note: It is assumed that the tax base on the convertible bond is not split between the debt and equity elements. If

the tax base were split, this would impact the deferred tax position.

86 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 98: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Other comprehensive income, net of tax

GroupOther

reservesRetainedearnings Total

Non-controlling

interests

Totalother

compre-hensiveincome

31 December 201216p39 Revaluation of land and buildings –

net of tax 755 – 755 – 75519p93A Actuarial loss on post employment

benefit obligations net of tax – – – – –Revaluation of AFS – net of tax 362 – 362 – 362Revaluation – associates (12) – (12) – (12)

28p39 Currency translation differences –Associates (74) – (74) – (74)

39p102(a) Net investment hedge (45) – (45) – (45)Cash flow hedge 64 – 64 – 64

21p52(b) Currency translation differences –Group 2,161 – 2,161 252 2,413Impact of change in Euravian tax rateon deferred tax – (10) (10) – (10)Depreciation on land and buildings (100) 100 – – –

IFRS3p59 Reclassification of revaluation ofpreviously held interest in ABC Group (850) – (850) – (850)

Total 2,261 90 2,351 252 2,603

31 December 201116p39 Revaluation of land and buildings –

net of tax 759 – 759 – 75919p93A Actuarial loss on post employment

benefit obligations – net of tax – (494) (494) – (494)Revaluation of AFS – net of tax 912 – 912 – 912

28p39 Revaluation – associates (14) – (14) – (14)28p39 Currency translation differences –

Associates 105 – 105 – 10539p102(a) Net investment hedge 40 – 40 – 40

Cash flow hedge (3) – (3) – (3)Depreciation on land and buildings (87) 87 – – –

21p52(b) Currency translation differences –Group (1,071) – (1,071) (40) (1,111)

Total 641 (407) 234 (40) 194

Commentary

1p106A Entities are allowed to show the disaggregation of changes in each component ofequity arising from transactions recognised in other comprehensive income in eitherthe statement of changes in equity or in the notes. In these illustrative financialstatements, we present this information in the notes.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 87

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 99: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

30 Trade and other payablesNote 2012 2011

1p77 Trade payables 8,983 9,49524p18 Amounts due to related parties 41 3,202 1,195

Social security and other taxes 1,502 960Other liabilities – contingent consideration 39 1,500 –Accrued expenses 1,483 828

16,670 12,478

31 Borrowings

2012 2011

Non-currentBank borrowings 32,193 40,244Convertible bond 42,822 –Debentures and other loans 3,300 18,092Redeemable preference shares 30,000 30,000Finance lease liabilities 6,806 8,010

115,121 96,346

CurrentBank overdraft (note 24) 2,650 6,464Collaterised borrowings 1,014 –Bank borrowings 3,368 4,598Debentures and other loans 2,492 4,608Finance lease liabilities 2,192 2,588

11,716 18,258

Total borrowings 126,837 114,604

(a) Bank borrowings

IFRS7p31 Bank borrowings mature until 2016 and bear average coupons of 7.5% annually(2011: 7.4% annually).

IFRS7p14 Total borrowings include secured liabilities (bank and collateralised borrowings) ofC37,680 (2011: C51,306). Bank borrowings are secured by the land and buildings ofthe group (note 16). Collateralised borrowings are secured by trade receivables(note 21).

IFRS7p31 The exposure of the group’s borrowings to interest rate changes and the contractualre-pricing dates at the end of the reporting period are as follows:

2012 2011

6 months or less 10,496 16,7486-12 months 36,713 29,1001-5 years 47,722 38,555Over 5 years 31,906 30,201

126,837 114,604

88 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 100: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

IFRS7p25

The carrying amounts and fair value of the non-current borrowings are as follows:

Carrying amount Fair value

2012 2011 2012 2011

Bank borrowings 32,193 40,244 32,590 39,960Redeemable preference shares 30,000 30,000 28,450 28,850Debentures and other loans 3,300 18,092 3,240 17,730Convertible bond 42,822 – 42,752 –Finance lease liabilities 6,806 8,010 6,205 7,990

Total 115,121 96,346 113,237 94,530

IFRS7p29(a),IFRS7p25

The fair value of current borrowings equals their carrying amount, as the impact ofdiscounting is not significant. The fair values are based on cash flows discountedusing a rate based on the borrowing rate of 7.5% (2011: 7.2%).

IFRS7p31,IFRS7p34(c)

The carrying amounts of the group’s borrowings are denominated in the followingcurrencies:

2012 2011

UK pound 80,100 80,200Euro 28,353 16,142US dollar 17,998 17,898Other currencies 386 364

Total 126,837 114,604

DV7p50(a)

The group has the following undrawn borrowing facilities:

2012 2011

Floating rate:Expiring within one year 6,150 4,100Expiring beyond one year 14,000 8,400Fixed rate:Expiring within one year 18,750 12,500

Total 38,900 25,000

IFRS7p17,1p79(b)

The facilities expiring within one year are annual facilities subject to review at variousdates during 2012. The other facilities have been arranged to help finance theproposed expansion of the group’s activities in Europe.

(b) Convertible bonds

32p28, 32p31,1p79(b)

The company issued 500,000 5.0% convertible bonds at a par value of C50 million1

on 2 January 2012. The bonds mature five years from the issue date at their nominalvalue of C50 million or can be converted into shares at the holder’s option at thematurity date at the rate of 33 shares per C5,000. The values of the liabilitycomponent and the equity conversion component were determined at issuance ofthe bond.

1 This amount is not in C thousands.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 89

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 101: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

The convertible bond recognised in the balance sheet is calculated as follows:

2012 2011

Face value of convertible bond issued on 2 January 2012 50,000 –12AppxIE4 Equity component (note 29) (7,761) –

Liability component on initial recognition at 2 January 2012 42,239 –Interest expense (note 11) 3,083 –Interest paid (2,500) –

Liability component at 31 December 2012 42,822 –

IFRS7p27 The fair value of the liability component of the convertible bond at 31 December 2012amounted to C42,617. The fair value is calculated using cash flows discounted at arate based on the borrowings rate of 7.5%.

(c) Redeemable preference shares

32p15,32p18(a)

The group issued 30 million cumulative redeemable preference shares with a parvalue of C1 per share on 4 January 2011. The shares are mandatorily redeemable attheir par value on 4 January 2015, and pay dividends at 6.5% annually.

10p21 On 1 February 2013, the group issued C6,777 6.5% US dollar bonds to finance itsexpansion programme and working capital requirements in the US. The bonds arerepayable on 31 December 2016.

(d) Finance lease liabilities

Lease liabilities are effectively secured as the rights to the leased asset revert to thelessor in the event of default.

2012 2011

17p31(b) Gross finance lease liabilities– minimum lease payments:No later than 1 year 2,749 3,203Later than 1 year and no later than 5 years 6,292 7,160Later than 5 years 2,063 2,891

11,104 13,254

Future finance charges on finance lease liabilities (2,106) (2,656)

Present value of finance lease liabilities 8,998 10,598

17p31(b) The present value of finance lease liabilities is as follows:

2012 2011

No later than 1 year 2,192 2,588Later than 1 year and no later than 5 years 4,900 5,287Later than 5 years 1,906 2,723

8,998 10,598

90 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 102: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

32 Deferred income tax

The analysis of deferred tax assets and deferred tax liabilities is as follows:

2012 2011

1p61 Deferred tax assets:– Deferred tax assets to be recovered after more than 12 months (2,873) (3,257)– Deferred tax asset to be recovered within 12 months (647) (64)

(3,520) (3,321)

Deferred tax liabilities:– Deferred tax liability to be recovered after more than 12 months 10,743 8,016– Deferred tax liability to be recovered within 12 months 1,627 1,037

12,370 9,053

Deferred tax liabilities (net) 8,850 5,732

The gross movement on the deferred income tax account is as follows:

2012 2011

At 1 January 5,732 3,047Exchange differences (2,003) (154)Acquisition of subsidiary (note 39) 1,953 –Income statement charge (note 13) 379 2,635Tax charge /(credit) relating to components of othercomprehensive income (note 13) 491 224Tax charged/(credited) directly to equity (note 13) 2,298 (20)

At 31 December 8,850 5,732

12p81(g)(i)(ii) The movement in deferred income tax assets and liabilities during the year, withouttaking into consideration the offsetting of balances within the same tax jurisdiction, isas follows:

Deferred tax liabilities

Acceleratedtax

depreciation

Fairvaluegains

Convertiblebond Other Total

At 1 January 2011 6,412 413 – 284 7,10912p81(g)(ii) Charged/(credited) to the income

statement 1,786 – – 799 2,58512p81(e) Charged/(credited) to other

comprehensive income – 435 – – 435Exchange difference (100) – – (54) (154)

12p81(g)(i) At 31 December 2011 8,098 848 – 1,029 9,975

12p81(g)(ii) Charged/(credited) to the incomestatement 425 – (193) 388 620

12p81(e) Charged/(credited)/charged toother comprehensive income – 448 – 43 491

12p81(a) Charged directly to equity – – 2,328 – 2,328Acquisition of subsidiary (note 39) 553 1,125 – 275 1,953Exchange difference (333) (600) – (350) (1,283)

12p81(g)(i) At 31 December 2012 9,076 2,421 2,135 1,735 14,084

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 91

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 103: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Deferred tax assets

Retirementbenefit

obligation ProvisionsImpairment

lossesTax

losses Other Total

At 1 January 2011 (428) (997) (732) (1,532) (373) (4,062)12p81(g)(ii) Charged/(credited) to the

income statement – 181 – – (131) 5012p81(e) Charged/(credited) to

other comprehensiveincome (211) – – – – (211)

12p81(a) Charged/(credited)directly to equity – – – – (20) (20)Exchange difference – – – – – –

12p81(g)(i) At 31 December 2011 (639) (816) (732) (1,532) (524) (4,243)

12p81(g)(ii) Charged/(credited) to theincome statement – (538) (322) 750 (131) (241)

12p81(e) Charged/(credited) toother comprehensiveincome – – – – – –

12p81(a) Charged/(credited)directly to equity – – – – (30) (30)Exchange difference (150) (280) (210) – (80) (720)

12p81(g)(i) At 31 December 2012 (789) (1,634) (1,264) (782) (765) (5,234)

12p81(e) Deferred income tax assets are recognised for tax loss carry-forwards to the extentthat the realisation of the related tax benefit through future taxable profits is probable.The group did not recognise deferred income tax assets of C333 (2011: C1,588) inrespect of losses amounting to C1,000 (2011: C5,294) that can be carried forwardagainst future taxable income. Losses amounting to C900 (2011: C5,294) and C100(2011: nil) expire in 2014 and 2015 respectively.

12p81(f) Deferred income tax liabilities of C3,141 (2011: C2,016) have not been recognised forthe withholding tax and other taxes that would be payable on the unremittedearnings of certain subsidiaries. Such amounts are permanently reinvested.Unremitted earnings totalled C30,671 at 31 December 2012 (2011: C23,294).

33 Post-employment benefits2012 2011

Balance sheet obligations for:– Pension benefits 3,225 1,532– Post employment medical benefits 1,410 701

Liability in the balance sheet 4,635 2,233

Income statement charge for (note 10)– Pension benefits 755 488– Post employment medical benefits 149 107

904 595

19p120A(h) Actuarial losses recognised in the statement of othercomprehensive income in the year – 705

19p120A(i) Cumulative actuarial lossses recognised in the statement ofother comprehensive income 908 203

92 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 104: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

(a) Pension benefits

DV The group operates defined benefit pension plans in the UK and the US based onemployee pensionable remuneration and length of service. The majority of plans areexternally funded. Plan assets are held in trusts, foundations or similar entities,governed by local regulations and practice in each country, as is the nature of therelationship between the group and the trustees (or equivalent) and theircomposition.

19p120A(d)(f) The amounts recognised in the balance sheet are determined as follows:

2012 2011

Present value of funded obligations 6,155 2,943Fair value of plan assets (5,991) (2,797)

Deficit of funded plans 164 146Present value of unfunded obligations 3,206 1,549

Unrecognised past service cost (145) (163)

Liability in the balance sheet 3,225 1,532

19p120A(c) The movement in the defined benefit obligation over the year is as follows:

2012 2011

At 1 January 4,492 3,479Current service cost 751 498Interest cost 431 214Employee contributions 55 30Actuarial(gains)/losses (15) 656Exchange differences (61) (280)Past service cost 18 16Benefits paid (66) (121)Liabilities acquired in a business combination (note 39) 3,691 –Curtailments 65 –Settlements – –

At 31 December 9,361 4,492

19p120A(e) The movement in the fair value of plan assets of the year is as follows:

2012 2011

At 1 January 2,797 2,264Expected return on plan assets 510 240Actuarial (losses)/gains (15) 1Exchange differences 25 (22)Employer contributions 908 411Employee contributions 55 30Benefits paid (66) (127)Assets acquired in a business combination (note 39) 1,777 –Settlements – –

At 31 December 5,991 2,797

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 93

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 105: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

19p120A(g) The amounts recognised in the income statement are as follows:

2012 2011

Current service cost 751 498Interest cost 431 214Expected return on plan assets (510) (240)Past service cost 18 16Losses on curtailment1 65 –

Total, included in staff costs (note 10) 755 488

19p120A(g) Of the total charge, C516 (2011: C319) and C239 (2011: C169) were included in ‘costof sales’ and ‘administrative expenses’ respectively.

19p120A(m) The actual return on plan assets was C495 (2011: C241).

19p120A(n) The principal actuarial assumptions were as follows:

2012 2011

UK US UK US

Discount rate 5.1% 5.2% 5.5.% 5.6%Expected return on plan assets 8.5% 8.3% 8.7% 8.7%Future salary increases 4.0% 4.5% 4.5% 4.0%Future pension increases 3.0% 2.8% 3.1% 2.7%

Assumptions regarding future mortality experience are set based on actuarial advicein accordance with published statistics and experience in each territory. Mortalityassumptions for the most important countries are based on the following post-retirement mortality tables: (i) UK: PNMA 00 and PNFA 00 with medium cohortadjustment subject to a minimum annual improvement of 1% and scaling factors of110% for current male pensioners, 125% for current female pensioners and 105% forfuture male and female pensioners; and (ii) US: RP2000 with a projection period of10–15 years.

These tables translate into an average life expectancy in years for a pensioner retiringat age 65:

2012 2011

UK US UK US

Retiring at the end of the reporting period:– Male 20 20 22 20– Female 25 24 25 24Retiring 20 years after the end of the reportingperiod– Male 24 23 24 23– Female 27 26 27 26

1 The gain or loss on curtailment is in principle the resulting change in surplus (or deficit) plus unrecognised past

service cost attributable to the affected employees.

94 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 106: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

DV The sensitivity of the overall pension liability to changes in the weighted principalassumptions is:

Impact on defined benefit obligation

Change inassumption

Increase inassumption

Decrease inassumption

Discount rate 0.50% Decrease by 8.2% Increase by 9.0%Salary growth rate 0.50% Increase by 1.8% Decrease by 1.7%Pension growth rate 0.25% Increase by 4.7% Decrease by 4.4%

Increase by 1 yearin assumption

Decrease by 1 yearin assumption

Life expectancy Increase by 2.8% Decrease by 2.9%

19p122(b) (b) Post-employment medical benefits

The group operates a number of post-employment medical benefit schemes,principally in the US. The method of accounting, assumptions and the frequency ofvaluations are similar to those used for defined benefit pension schemes. Themajority of these plans are unfunded.

19p120A(n) In addition to the assumptions set out above, the main actuarial assumption is along-term increase in health costs of 8.0% a year (2011: 7.6%).

19p120A (d)(f) The amounts recognised in the balance sheet were determined as follows:

2012 2011

Present value of funded obligations 705 340Fair value of plan assets (620) (302)

Deficit of the funded plans 85 38Present value of unfunded obligations 1,325 663

Liability in the balance sheet 1,410 701

19p120A(c) The movement in the defined benefit obligation over the year is as follows:

2012 2011

At 1 January 1,003 708Current service cost 153 107Interest cost 49 25Employee contributions by plan participants1 – –Actuarial losses/gains (2) 49Exchange differences 25 114Past service cost1 – –Benefits paid2 – –Liabilities acquired in a business combination (note 39) 802 –Curtailments1 – –Settlements1 – –

At 31 December 2,030 1,003

1 The gain or loss on curtailment is in principle the resulting change in surplus (or deficit) plus unrecognised past

service cost attributable to the affected employees.2 IAS 19 requires the disclosure of employee contributions, benefits paid, past service costs, settlements and

curtailments as part of the reconciliation of the opening and closing balances of the present value of the defined

benefit obligation. There is no such movement on the defined benefit obligation relating to pension plans in these

financial statements, but the line item has been shown for illustrative purposes.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 95

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 107: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

19p120A(e) The movement in the fair value of plan assets of the year is as follows:

2012 2011

At 1 January 302 207Expected return on plan assets 53 25Actuarial losses/gains (2) (1)Exchange differences 5 (2)Employer contributions1 185 73Employee contributions – –Benefits paid2 – –Assets acquired in a business combination (note 39) 77 –Settlements2 – –

At 31 December 620 302

19p120A(g) The amounts recognised in the income statement are as follows:

2012 2011

Current service cost 153 107Interest cost 49 25Expected return on plan assets (53) (25)

Total, included in staff costs (note 10) 149 107

19p120A(g) Of the total charge, C102 (2011: C71) and C47 (2011: C36) respectively wereincluded in cost of sales and administrative expenses.

19p120A(m) The actual return on plan assets was C51 (2011: C24).

19p120A(o) The effect of a 1% movement in the assumed medical cost trend rate is as follows:

Increase Decrease

Effect on the aggregate of the current service cost andinterest cost 24 (20)Effect on the defined benefit obligation 366 (313)

(c) Post-employment benefits (pension and medical)

19p120A(j)

Plan assets are comprised as follows:

2012 2011

Equity instruments 3,256 49% 1,224 40%Debt instruments 1,524 23% 571 18%Property 1,047 16% 943 30%Other 784 12% 361 12%

Total 6,611 100% 3,099 100%

1 The gain or loss on curtailment is in principle the resulting change in surplus (or deficit) plus unrecognised past

service cost attributable to the affected employees.2 IAS 19 requires the disclosure of employee contributions, benefits paid, past service costs, settlements and

curtailments as part of the reconciliation of the opening and closing balances of the present value of the defined

benefit obligation. There is no such movement on the defined benefit obligation relating to pension plans in these

financial statements, but the line item has been shown for illustrative purposes.

96 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 108: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

DV Investments are well diversified, such that the failure of any single investment wouldnot have a material impact on the overall level of assets. The largest proportion ofassets is invested in equities, although the group also invests in property, bonds,hedge funds and cash. The group believes that equities offer the best returns overthe long term with an acceptable level of risk. The majority of equities are in a globallydiversified portfolio of international blue chip entities, with a target of 60% of equitiesheld in the UK and Europe, 30% in the US and the remainder in emerging markets.

19p120A(k) Pension plan assets include the company’s ordinary shares with a fair value of C136(2011: C126) and a building occupied by the group with a fair value of C612 (2011:C609).

19p120A(l) The expected return on plan assets is determined by considering the expectedreturns available on the assets underlying the current investment policy. Expectedyields on fixed interest investments are based on gross redemption yields as at theend of the reporting period. Expected returns on equity and property investmentsreflect long-term real rates of return experienced in the respective markets.

19p120(q) Expected contributions to post-employment benefit plans for the year ending31 December 2013 are C1,150.

DV The group has agreed that it will aim to eliminate the deficit over the next nine years.Funding levels are monitored on an annual basis and the current agreed regularcontribution rate is 14% of pensionable salaries in the UK and 12% in the US. Thenext triennial valuation is due to be completed as at 31 December 2013. The groupconsiders that the contribution rates set at the last valuation date are sufficient toeliminate the deficit over the agreed period and that regular contributions, which arebased on service costs, will not increase significantly.

DV An alternative method of valuation to the projected unit credit method is a buy-outvaluation. This assumes that the entire post-employment benefit obligation will besettled by transferring all obligations to a suitable insurer. The group estimates theamount required to settle the post-employment benefit obligation at the end of thereporting period would be C15,500.

19p120A(p) 2012 2011 2010 2009 2008

At 31 DecemberPresent value of definedbenefit obligation 11,391 5,495 4,187 3,937 3,823Fair value of plan assets (6,611) (3,099) (2,471) (2,222) (2,102)

Deficit in the plan 4,780 2,396 1,716 1,715 1,721

Experience adjustmentson plan liabilities (17) 705 55 18 (32)

Experience adjustmentson plan assets 17 – (197) (50) (16)

34 Dividends per share

1p107,1p137(a),10p12

The dividends paid in 2012 and 2011 were C10,102 (C0.48 per share) and C15,736(C0.78 per share) respectively. A dividend in respect of the year ended 31 December2012 of C0.51 per share, amounting to a total dividend of C12,945, is to be proposedat the annual general meeting on 30 April 2013. These financial statements do notreflect this dividend payable.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 97

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 109: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

35 Provisions for other liabilities and charges

1p78(d)

Environ-mental

restorationRestruc-

turingLegal

claims

Profit-sharing

andbonuses

Contingentliabilityarising

on abusiness

combination Total

37p84(a) At 1 January 2012 842 – 828 1,000 – 2,670Charged/(credited) tothe income statement:

37p84(b) – Additional provisions 316 1,986 2,405 500 – 5,207– On aquisition of ABCGroup – – – – 1,000 1,000

37p84(d)

– Unused amountsreversed (15) – (15) (10) – (40)

37p84(e) – Unwinding of discount 40 – – – 4 4437p84(c) Used during year (233) (886) (3,059) (990) – (5,168)

Exchange differences (7) – (68) – – (75)

IFRS5p38

Transferred to disposalgroup classified as heldfor sale (96) – – – – (96)

37p84(a) At 31 December 2012 847 1,100 91 500 1,004 3,542

Analysis of total provisions:2012 2011

1p69 Non-current 316 2741p69 Current 3,226 2,396

Total 3,542 2,670

(a) Environmental restoration

37p85(a-c) The group uses various chemicals in working with leather. A provision is recognisedfor the present value of costs to be incurred for the restoration of the manufacturingsites. It is expected that C531 will be used during 2013 and C316 during 2014. Totalexpected costs to be incurred are C880 (2011: C760).

DV The provision transferred to the disposal group classified as held for sale amounts toC96 and relates to an environmental restoration provision for Shoes Limited (part ofthe UK wholesale segment). See note 25 for further details regarding the disposalgroup held for sale.

(b) Restructuring

37p85(a-c) The reduction of the volumes assigned to manufacturing operations in Step-land (asubsidiary) will result in the reduction of a total of 155 jobs at two factories. Anagreement was reached with the local union representatives, which specifies thenumber of staff involved and the voluntary redundancy compensation packageoffered by the group, as well as amounts payable to those made redundant, beforethe financial year-end. The estimated staff restructuring costs to be incurred are C799at 31 December 2012 (note 10). Other direct costs attributable to the restructuring,including lease termination, are C1,187. These costs were fully provided for in 2012.The provision of C1,100 at 31 December 2012 is expected to be fully utilised duringthe first half of 2013.

98 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 110: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

36p130 A goodwill impairment charge of C4,650 was recognised in the cash-generating unitrelating to Step-land as a result of this restructuring (note 17).

(c) Legal claims

37p85(a-c) The amounts represent a provision for certain legal claims brought against the groupby customers of the US wholesale segment. The provision charge is recognised inprofit or loss within ‘administrative expenses’. The balance at 31 December 2012 isexpected to be utilised in the first half of 2013. In the directors’ opinion, after takingappropriate legal advice, the outcome of these legal claims will not give rise to anysignificant loss beyond the amounts provided at 31 December 2012.

(d) Profit-sharing and bonuses

19p8(c),10, DV,37p85(a-c)

The provision for profit-sharing and bonuses is payable within three month of thefinalisation of the audited financial statements.

(e) Recognised contingent liability

19p8(c),10, DV,37p85(a-c)

A contingent liability of C1,000 has been recognised on the acquisition of ABC Groupfor a pending lawsuit in which the entity is a defendant. The claim has arisen from acustomer alleging defects on products supplied to them. It is expected that thecourts will have reached a decision on this case by the end of 2013. The potentialundiscounted amount of all future payments that the group could be required tomake if there was an adverse decision related to the lawsuit is estimated to bebetween C500 and C1,500. As of 31 December 2012, there has been no change inthe amount recognised (except for the unwinding of the discount of C4) for theliability at 31 March 2012, as there has been no change in the probability of theoutcome of the lawsuit.

IFRS3B64(g) The selling shareholders of ABC Group have contractually agreed to indemnify IFRSGAAP plc for the claim that may become payable in respect of the above-mentionedlawsuit. An indemnification asset of C1,000, equivalent to the fair value of theindemnified liability, has been recognised by the group. The indemnification asset isdeducted from consideration transferred for the business combination. As is the casewith the indemnified liability, there has been no change in the amount recognised forthe indemnification asset as at 31 December 2012, as there has been no change inthe range of outcomes or assumptions used to develop the estimate of the liability.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 99

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 111: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

36 Cash generated from operations

2012 2011

7p18(b), 7p20 Profit before income tax including discontinued operations 47,843 25,118Adjustments for:– Depreciation (note 16) 17,754 9,662– Amortisation (note 17) 800 565– Goodwill impairment charge (note 17) 4,650 –– (Profit)/loss on disposal of property, plant and equipment (17) 8– Share-based payment and increase in retirement benefitobligations 509 1,470– Fair value gains on derivative financial instruments (note 8) (86) (88)– Net fair value (gains)/losses on financial assets at fair valuethrough profit or loss (note 8) (85) 238– Dividend income on available-for-sale financial assets (note 7) (1,100) (883)– Dividend income on financial assets at fair value through profitor loss (note 7) (800) (310)– Proivision for restructuring cost 1,100 –– Inventory write-down (note 6) 3,117 –– Finance costs – net (note 11) 6,443 10,588– Share of loss/(profit) from associates (note 12) (215) (145)– Foreign exchange losses/(gains) on operating activities(note 8) 277 (200)Gains on revaluation of available-for-sale investments (note 7) (850) –Changes in working capital (excluding the effects of acquisitionand exchange differences on consolidation):– Inventories (9,194) (966)– Trade and other receivables (1,893) (3,039)– Financial assets at fair value through profit or loss (3,747) (858)– Trade and other payables 7,245 543

Cash generated from operations 71,751 41,703

In the statement of cash flows, proceeds from sale of property, plant and equipmentcomprise:

2012 2011

Net book amount (note 16) 6,337 2,987Profit/(loss)on disposal of property, plant and equipment 17 (8)

Proceeds from disposal of property, plant and equipment 6,354 2,979

7p43 Non-cash transactions

The principal non-cash transaction is the issue of shares as consideration for theacquisition discussed in note 39.

37 Contingencies

37p86 Since 2010, the group has been defending an action brought by an environmentagency in Europe. The group has disclaimed the liability.

No provision in relation to this claim has been recognised in these consolidatedfinancial statements, as legal advice indicates that it is not probable that a significantliability will arise. Further claims for which provisions have been made are reflected innote 35.

100 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 112: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

38 Commitments

(a) Capital commitments

Capital expenditure contracted for at the end of the reporting period but not yetincurred is as follows:

2012 2011

16p74(c) Property, plant and equipment 3,593 3,66738p122(e) Intangible assets 460 474

Total 4,053 4,141

(b) Operating lease commitments – group company as lessee

17p35(d) The group leases various retail outlets, offices and warehouses under non-cancellable operating lease agreements. The lease terms are between 5 and 10years, and the majority of lease agreements are renewable at the end of the leaseperiod at market rate.

17p35(d) The group also leases various plant and machinery under cancellable operatinglease agreements. The group is required to give a six-month notice for thetermination of these agreements. The lease expenditure charged to the incomestatement during the year is disclosed in note 9.

17p35(a) The future aggregate minimum lease payments under non-cancellable operatingleases are as follows:

2012 2011

No later than 1 year 11,664 10,604Later than 1 year and no later than 5 years 45,651 45,651Later than 5 years 15,710 27,374

Total 73,025 83,629

39 Business combinations

IFRS3B64(a)(d)On 30 June 2011, the group acquired 15% of the share capital of ABC Group forC1,150. On 1 March 2012, the group acquired a further 56.73% of the share capitaland obtained control of ABC Group, a shoe and leather goods retailer operating inthe US and a wholesaler operating in most western European countries.

IFRS3B64(e) As a result of the acquisition, the group is expected to increase its presence in thesemarkets. It also expects to reduce costs through economies of scale. The goodwill ofC4,501 arising from the acquisition is attributable to acquired customer base andeconomies of scale expected from combining the operations of the group and ABCGroup. None of the goodwill recognised is expected to be deductible for income taxpurposes.

IFRS3B64(k) The following table summarises the consideration paid for ABC group, the fair valueof assets acquired, liabilities assumed and the non-controlling interest at theacquisition date.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 101

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 113: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Consideration at 1 March 2012

IFRS3B64(f)(i),IFRS3B64(f)(iv)

Cash 4,050

IFRS3B64(f)(iii)Equity instruments (3.55m ordinary shares) 10,000IFRS3B64(g)(i) Contingent consideration 1,000

IFRS3B64(f) Total consideration transferred 15,050

Indemnification asset (1,000)IFRS3B64(p)(i) Fair value of equity interest in ABC Group held before the business

combination 2,000

Total consideration 16,050

IFRS3B64(i) Recognised amounts of identifiable assets acquired andliabilities assumed

Cash and cash equivalents 300Property, plant and equipment (note 16) 67,784Trademarks (included in intangibles) (note 17) 2,500Licences (included in intangibles) (note 17) 1,500Available-for-sale financial assets (note 19) 473Inventories 459Trade and other receivables 585Trade and other payables (11,409)Retirement benefit obligations:– Pensions (note 33) (1,914)– Other post-retirement obligations (note 33) (725)Borrowings (40,509)Contingent liability (1,000)Deferred tax liabilities (note 32) (1,953)

Total identifiable net assets 16,091

IFRS3B64(o)(i) Non-controlling interest (4,542)Goodwill 4,501

Total 16,050

IFRS3B64(m) Acquisition-related costs of C200 have been charged to administrative expenses inthe consolidated income statement for the year ended 31 December 2012.

IFRS3B64(f)(iv), B64(m)

The fair value of the 3,550 thousand ordinary shares issued as part of theconsideration paid for ABC Group (C10,050) was based on the published share priceon 1 March 2012. Issuance costs totalling C50 have been netted against the deemedproceeds.

IFRS3B64(f)(iii),B64(g), B67(b)

The contingent consideration arrangement requires the group to pay in cash theformer owners of ABC Group 10% of the average profit of ABC Group for three yearsfrom 2012-2014, in excess of C7,500, up to a maximum undiscounted amount ofC2,500.

The potential undiscounted amount of all future payments that the group could berequired to make under this arrangement is between C0 and C2,500.

The fair value of the contingent consideration arrangement of C1,000 was estimatedby applying the income approach. The fair value estimates are based on a discountrate of 8% and assumed probability-adjusted profit in ABC Group of C10,000 toC20,000.

102 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 114: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

As of 31 December 2012, there was an increase of C500 recognised in the incomestatement for the contingent consideration arrangement, as the assumed probability-adjusted profit in ABC Group was recalculated to be approximately C20,000-30,000.

IFRS3B64(h) The fair value of trade and other receivables is C585 and includes trade receivableswith a fair value of C510. The gross contractual amount for trade receivables due isC960, of which C450 is expected to be uncollectible.

IFRS3B67(a) The fair value of the acquired identifiable intangible assets of C4,000 (includingtrademarks and licences) is provisional pending receipt of the final valuations forthose assets.

IFRS3B64(j),B67(c), 37p84,p85

A contingent liability of C1,000 has been recognised for a pending lawsuit in whichABC Group is a defendant. The claim has arisen from a customer alleging defects onproducts supplied to them. It is expected that the courts will have reached a decisionon this case by the end of 2013. The potential undiscounted amount of all futurepayments that the group could be required to make if there was an adverse decisionrelated to the lawsuit is estimated to be between C500 and C1,500. As of 31December 2012, there has been no change in the amount recognised (except forunwinding of the discount C4) for the liability at 1 March 2012, as there has been nochange in the range of outcomes or assumptions used to develop the estimates.

IFRS3B64(g),IFRS3p57

The selling shareholders of ABC Group have contractually agreed to indemnify IFRSGAAP plc for the claim that may become payable in respect of the above-mentionedlawsuit. An indemnification asset of C1,000, equivalent to the fair value of theindemnified liability, has been recognised by the group. The indemnification asset isdeducted from consideration transferred for the business combination. As is the casewith the indemnified liability, there has been no change in the amount recognised forthe indemnification asset as at 31 December 2012, as there has been no change inthe range of outcomes or assumptions used to develop the estimate of the liability.

IFRS3B64(o) The fair value of the non-controlling interest in ABC Group, an unlisted company, wasestimated by using the purchase price paid for acquisition of 55% stake in ABCgroup. This purchase price was adjusted for the lack of control and lack ofmarketability that market participants would consider when estimating the fair valueof the non-controlling interest in ABC Group.

IFRS3B64(p)(ii)The group recognised a gain of C850 as a result of measuring at fair value its 15%equity interest in ABC Group held before the business combination. The gain isincluded in other income in the group’s statement of comprehensive income for theyear ended 31 December 2012.

IFRS3B64(q)(i) The revenue included in the consolidated statement of comprehensive income since1 March 2012 contributed by ABC Group was C44,709. ABC Group also contributedprofit of C12,762 over the same period.

IFRS3B64(q)(ii)Had ABC Group been consolidated from 1 January 2012, the consolidated statementof income would show pro-forma revenue1 of C220,345 and profit of C35,565.

1 The information on combined revenue and profit does not represent actual results for the year and is therefore

labelled as pro-forma.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 103

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 115: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

40 Transactions with non-controlling interests

(a) Acquisition of additional interest in a subsidiary

On 21 April 2012, the company acquired the remaining 5% of the issued shares ofXYZ group for a purchase consideration of C1,100. The group now holds 100% of theequity share capital of XYZ group. The carrying amount of the non-controllinginterests in XYZ group on the date of acquisition was C300. The group derecognisednon-controlling interests of C300 and recorded a decrease in equity attributable toowners of the parent of C800. The effect of changes in the ownership interest of XYZgroup on the equity attributable to owners of the company during the year issummarised as follows:

2012 2011

Carrying amount of non-controlling interests aquired 300 –Consideration paid to non-controlling interests (1,100) –

Excess of consideration paid recognised in parent’s equity (800) –

(b) Disposal of interest in a subsidiary without loss of control

On 5 September 2012, the company disposed of a 10% interest out of the 80%interest held in Red Limited at a consideration of C1,100. The carrying amount of thenon-controlling interests in Red Limited on the date of disposal was C2,000(representing 20% interest). This resulted in an increase in non-controlling interestsof C1,000 and an increase in equity attributable to owners of the parent of C100. Theeffect of changes in the ownership interest of Red Limited on the equity attributableto owners of the company during the year is summarised as follows:

31 December2012

31 December2011

Carrying amount of non-controlling interests disposed of (1,000) –Consideration received from non-controlling interests 1,100 –

Increase in parent’s equity 100 –

There were no transactions with non-controlling interests in 2011.

27p41(e) (c) Effects of transactions with non-controlling interests on the equity attributable toowners of the parent for the year ended 31 December 2012

31 December2012

Changes in equity attributable to shareholders of the company arising from:– Acquisition of additional interests in a subsidiary (800)– Disposal of interests in a subsidiary without loss of control 100

Net effect in parent’s equity (700)

41 Related-parties

1p138(c),24p13

The group is controlled by M Limited (incorporated in the UK), which owns 57% ofthe company’s shares. The remaining 43% of the shares are widely held. The group’sultimate parent is G Limited (incorporated in the UK). The group’s ultimate controllingparty is Mr Power.

104 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 116: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

24p18, p19,p24

The following transactions were carried out with related parties:

24p18(a) (a) Sales of goods and services

2012 2011

Sale of goods:– Associates 1,002 204– Associates of G Limited 121 87Sales of services:– Ultimate parent (legal and administration services) 67 127– Close family members of the ultimate controlling party (designservices) 100 104

Total 1,290 522

Goods are sold based on the price lists in force and terms that would be available tothird parties1. Sales of services are negotiated with related parties on a cost-plusbasis, allowing a margin ranging from 15% to 30% (2011: 10% to 18%).

24p18(a)

(b) Purchases of goods and services

2012 2011

Purchase of goods:– Associates 3,054 3,058Purchase of services:– Entity controlled by key management personnel 83 70– Immediate parent (management services) 295 268

Total 3,432 3,396

24p23 Goods and services are bought from associates and an entity controlled by keymanagement personnel on normal commercial terms and conditions. The entitycontrolled by key management personnel is a firm belonging to Mr Chamois, a non-executive director of the company. Management services are bought from theimmediate parent on a cost-plus basis, allowing a margin ranging from 15% to 30%(2011: 10% to 24%).

24p17 (c) Key management compensation

Key management includes directors (executive and non-executive), members of theExecutive Committee, the Company Secretary and the Head of Internal Audit. Thecompensation paid or payable to key management for employee services is shownbelow:

2012 2011

24p17(a) Salaries and other short-term employee benefits 2,200 189024p17(d) Termination benefits 1,600 –24p17(b) Post-employment benefits 123 8524p17(c) Other long-term benefits 26 2224p17(e) Share-based payments 150 107

Total 4,099 2,104

1 Management should disclose that related-party transactions were made on an arm’s length basis only when

such terms can be substantiated (24p23).

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 105

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 117: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

24p18(b), 1p77 (d) Year-end balances arising from sales/purchases of goods/services

2012 2011

Receivables from related parties (note 21):– Associates 26 32– Associates of G Limited 24 8– Ultimate parent 50 40– Close family members of key management personnel 4 6Payables to related parties (note 30):– Immediate parent 200 190– Associates 2,902 1,005– Entity controlled by key management personnel 100 –

The receivables from related parties arise mainly from sale transactions and are duetwo months after the date of sales. The receivables are unsecured in nature and bearno interest. No provisions are held against receivables from related parties (2011:nil).

The payables to related parties arise mainly from purchase transactions and are duetwo months after the date of purchase. The payables bear no interest.

24p18, 1p77 (e) Loans to related parties

2012 2011

Loans to key management of the company (and their families)1:At 1 January 196 168Loans advanced during year 343 62Loan repayments received (49) (34)Interest charged 30 16Interest received (30) (16)

At 31 December 490 196

Loans to associates:At 1 January 1,192 1,206Loans advanced during year 1,000 50Loan repayments received (14) (64)Interest charged 187 120Interest received (187) (120)

At 31 December 2,178 1,192

Total loans to related parties:At 1 January 1,388 1,374Loans advanced during year 1,343 112Loan repayments received (63) (98)Interest charged (note 11) 217 136Interest received (217) (136)

At 31 December (note 21) 2,668 1,388

1 None of the loans made to members of key management has been made to directors.

106 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 118: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

24p18(b)(i) The loans advanced to key management have the following terms and conditions:

Name of keymanagement Amount of loan Term Interest rate

2012Mr Brown 173 Repayable monthly

over 2 years6.3%

Mr White 170 Repayable monthlyover 2 years

6.3%

2011Mr Black 20 Repayable monthly

over 2 years6.5%

Mr White 42 Repayable monthlyover 1 year

6.5%

IFRS7p15 Certain loans advanced to associates during the year amounting to C1,500 (2011:C500) are collateralised by shares in listed companies. The fair value of these shareswas C65 at the end of the reporting period (2011: C590).

The loans to associates are due on 1 January 2013 and carry interest at 7.0%(2011:8%). The fair values and the effective interest rates of loans to associates aredisclosed in note 21.

24p18(c) No provision was required in 2012 (2011: nil) for the loans made to key managementpersonnel and associates.

42 Events after the reporting period

(a) Business combinations

10p21,IFRS3B64(a)-(d)

The group acquired 100% of the share capital of K&Co, a group of companiesspecialising in the manufacture of shoes for extreme sports, for a cash considerationof C5,950 on 1 February 2013.

Details of net assets acquired and goodwill are as follows:

2012

IFRS3B64(f),(i) Purchase consideration:– Cash paid 5,950

IFRS3B64(m) – Direct cost relating to acquisition – charged in the income statement 1507p40(a) Total purchase consideration 5,950

Fair value of assets acquired (see below) (5,145)

Goodwill 805

IFRS3B64(e) The above goodwill is attributable to K&Co’s strong position and profitability intrading in the niche market for extreme sports equipment.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 107

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 119: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

IFRS3B64(i) The assets and liabilities arising from the acquisition, provisionally determined, are asfollows:

Fair value

Cash and cash equivalents 195Property, plant and equipment 31,580Trademarks 1,000Licences 700Customer relationships 1,850Favourable lease agreements 800Inventories 995Trade and other receivables 855Trade and other payables (9,646)Retirement benefit obligations (1,425)Borrowings (19,259)Deferred tax liabilities (2,500)

Net assets aquired 5,145

(b) Associates

10p21 The group acquired 40% of the share capital of L&Co, a group of companiesspecialising in the manufacture of leisure shoes, for a cash consideration of C2,050on 25 January 2013.

Details of net assets acquired and goodwill are as follows:

2012

Purchase consideration:– Cash paid 2,050– Direct cost relating to acquisition 70

Total purchase consideration 2,120Share of fair value of net assets acquired (see below) (2,000)

Goodwill 120

DV The goodwill is attributable to L&Co’s strong position and profitability in trading in themarket of leisure shoes and to its workforce, which cannot be separately recognisedas an intangible asset.

DV The assets and liabilities arising from the acquisition, provisionally determined, are asfollows:

Fair value

Contractual customer relationships 380Property, plant and equipment 3,200Inventory 500Cash 220Trade creditors (420)Borrowings (1,880)

Net assets aquired 2,000

108 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 120: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

(c) Equity transactions

10p21,33p71(e),10p21,10p22(f)

On 1 January 2013, 1,200 thousand share options were granted to directors andemployees with an exercise price set at the market share prices less 15% on thatdate of C3.13 per share (share price: C3.68) (expiry date: 31 December 2017).

The company re-issued 500,000 treasury shares for a total consideration of C1,500on 15 January 2013.

(d) Borrowings

10p21 On 1 February 2013, the group issued C6,777 6.5% US dollar bonds to finance itsexpansion programme and working capital requirements in the US. The bonds arerepayable on 31 December 2017.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 109

Notes to the consolidated financial statements

(All amounts in C thousands unless otherwise stated)

Page 121: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Independent auditor’s report to the shareholders of IFRS GAAP plc

Report on the consolidated financial statements

We have audited the accompanying consolidated financial statements of IFRS GAAP plc, whichcomprise the consolidated balance sheet as at 31 December 2012 and the consolidatedstatements of income, comprehensive income, changes in equity and cash flows for the year thenended, and a summary of significant accounting policies and other explanatory notes.

Management’s responsibility for the consolidated financial statements

Management is responsible for the preparation of consolidated financial statements that give a trueand fair view in accordance with International Financial Reporting Standards (IFRSs)1, and for suchinternal control as management determines is necessary to enable the preparation of consolidatedfinancial statements that are free from material misstatement, whether due to fraud or error.

Auditor’s responsibility

Our responsibility is to express an opinion on these consolidated financial statements based onour audit. We conducted our audit in accordance with International Standards on Auditing. Thosestandards require that we comply with ethical requirements and plan and perform the audit toobtain reasonable assurance about whether the consolidated financial statements are free frommaterial misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts anddisclosures in the consolidated financial statements. The procedures selected depend on theauditor’s judgement, including the assessment of the risks of material misstatement of theconsolidated financial statements, whether due to fraud or error. In making those riskassessments, the auditor considers internal control relevant to the entity’s preparation ofconsolidated financial statements that give a true and fair view2 in order to design audit proceduresthat are appropriate in the circumstances, but not for the purpose of expressing an opinion on theeffectiveness of the entity’s internal control. An audit also includes evaluating the appropriatenessof accounting policies used and the reasonableness of accounting estimates made bymanagement, as well as evaluating the overall presentation of the consolidated financialstatements.

We believe that the audit evidence we have obtained is sufficient and appropriate to provide abasis for our audit opinion.

Opinion

In our opinion, the accompanying consolidated financial statements give a true and fair view3 ofthe financial position of IFRS GAAP plc and its subsidiaries as at 31 December 2012, and of theirfinancial performance and cash flows for the year then ended in accordance with InternationalFinancial Reporting Standards (IFRSs).

1 This can be changed to say, ‘Management is responsible for the preparation and fair presentation of these financial statements in

accordance...’ where the term ‘true and fair view’ is not used.2 This can be changed to say ‘...relevant to the entity’s preparation and fair presentation of the consolidated financial statements in

order...’ where the term ‘true and fair view’ is not used.3 The term ‘give a true and fair view of’ can be changed to ‘present fairly, in all material aspects’.

110 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Independent auditor’s report to the shareholders of IFRS GAAP plc

(All amounts in C thousands unless otherwise stated)

Page 122: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Report on other legal and regulatory requirements

[Form and content of this section of the auditor’s report will vary depending on the nature of theauditor’s other reporting responsibilities, if any.]

Auditor’s signatureDate of the auditor’s reportAuditor’s address

[The format of the audit report will need to be tailored to reflect the legal framework of particularcountries. In certain countries, the audit report covers both the current year and the comparativeyear.]

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 111

Independent auditor’s report to the shareholders of IFRS GAAP plc

(All amounts in C thousands unless otherwise stated)

Page 123: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Appendix I – Operating and financial review; management commentary

International Organization of Securities Commissions

In 1998, the International Organization of Securities Commissions (IOSCO) issued ‘Internationaldisclosure standards for cross- border offerings and initial listings by foreign issuers’, comprisingrecommended disclosure standards, including an operating and financial review and discussion offuture prospects. IOSCO standards for prospectuses are not mandatory, but they are increasinglyincorporated in national stock exchange requirements for prospectuses and annual reports. Thetext of IOSCO’s standard on operating and financial reviews and prospects is reproduced below.Although the standard refers to a ‘company’ throughout, we consider that, where a company hassubsidiaries, it should be applied to the group.

Standard

Discuss the company’s financial condition, changes in financial condition and results of operationsfor each year and interim period for which financial statements are required, including the causesof material changes from year to year in financial statement line items, to the extent necessary foran understanding of the company’s business as a whole. Information provided also shall relate toall separate segments of the group. Provide the information specified below as well as such otherinformation that is necessary for an investor’s understanding of the company’s financial condition,changes in financial condition and results of operations.

A Operating results. Provide information regarding significant factors, including unusual orinfrequent events or new developments, materially affecting the company’s income fromoperations, indicating the extent to which income was so affected. Describe any other significantcomponent of revenue or expenses necessary to understand the company’s results of operations.

(1) To the extent that the financial statements disclose material changes in net sales or revenues,provide a narrative discussion of the extent to which such changes are attributable to changesin prices or to changes in the volume or amount of products or services being sold or to theintroduction of new products or services.

(2) Describe the impact of inflation, if material. If the currency in which financial statements arepresented is of a country that has experienced hyperinflation, the existence of such inflation, afive-year history of the annual rate of inflation and a discussion of the impact of hyperinflationon the company’s business shall be disclosed.

(3) Provide information regarding the impact of foreign currency fluctuations on the company, ifmaterial, and the extent to which foreign currency net investments are hedged by currencyborrowings and other hedging instruments.

(4) Provide information regarding any governmental economic, fiscal, monetary or politicalpolicies or factors that have materially affected, or could materially affect, directly or indirectly,the company’s operations or investments by host country shareholders.

B Liquidity and capital resources. The following information shall be provided:

(1) Information regarding the company’s liquidity (both short and long term), including:

(a) a description of the internal and external sources of liquidity and a brief discussion of anymaterial unused sources of liquidity. Include a statement by the company that, in itsopinion, the working capital is sufficient for the company’s present requirements, or, ifnot, how it proposes to provide the additional working capital needed.

112 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix I – Operating and financial review; management commentary

(All amounts in C thousands unless otherwise stated)

Page 124: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

(b) an evaluation of the sources and amounts of the company’s cash flows, including thenature and extent of any legal or economic restrictions on the ability of subsidiaries totransfer funds to the parent in the form of cash dividends, loans or advances and theimpact such restrictions have had or are expected to have on the ability of the company tomeet its cash obligations.

(c) information on the level of borrowings at the end of the period under review, theseasonality of borrowing requirements and the maturity profile of borrowings andcommitted borrowing facilities, with a description of any restrictions on their use.

(2) Information regarding the type of financial instruments used, the maturity profile of debt,currency and interest rate structure. The discussion also should include funding and treasurypolicies and objectives in terms of the manner in which treasury activities are controlled, thecurrencies in which cash and cash equivalents are held, the extent to which borrowings are atfixed rates, and the use of financial instruments for hedging purposes.

(3) Information regarding the company’s material commitments for capital expenditures as of theend of the latest financial year and any subsequent interim period and an indication of thegeneral purpose of such commitments and the anticipated sources of funds needed to fulfilsuch commitments.

C Research and development, patents and licenses, etc. Provide a description of thecompany’s research and development policies for the IASt three years, where it is significant,including the amount spent during each of the IASt three financial years on group-sponsoredresearch and development activities.

D Trend information. The group should identify the most significant recent trends in production,sales and inventory, the state of the order book and costs and selling prices since the latestfinancial year. The group also should discuss, for at least the current financial year, any knowntrends, uncertainties, demands, commitments or events that are reasonably likely to have amaterial effect on the group’s net sales or revenues, income from continuing operations,profitability, liquidity or capital resources, or that would cause reported financial information notnecessarily to be indicative of future operating results or financial condition.

Management commentary

The IASB issued a non-mandatory practice statement on management commentary in December2010 that provides principles for the presentation of a narrative report on an entity’s financialperformance, position and cash flows.

The IASB’s practice statement provides a broad framework of principles, qualitative characteristicsand elements that might be used to provide users of financial reports with decision-usefulinformation. The practice statement recommends that the commentary is entity-specific and mayinclude the following components:

& A description of the business including discussion of matters such as the industries, marketsand competitive position; legal, regulatory and macro-economic environment; and the entity’sstructure and economic model.

& Management’s objectives and strategies to help users understand the priorities for action andthe resources that must be managed to deliver results.

& The critical financial and non-financial resources available to the entity and how thoseresources are used in meeting management’s objectives for the entity.

& The principal risks, and management’s plans and strategies for managing those risks, and theeffectiveness of those strategies.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 113

Appendix I – Operating and financial review; management commentary

(All amounts in C thousands unless otherwise stated)

Page 125: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

& The performance and development of the entity to provide insights into the trends and factorsaffecting the business and to help users understand the extent to which past performance maybe indicative of future performance.

& The performance measures that management uses to evaluate the entity’s performanceagainst its objectives, which helps users to assess the degree to which goals and objectivesare being achieved.

114 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix I – Operating and financial review; management commentary

(All amounts in C thousands unless otherwise stated)

Page 126: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Appendix II – Alternative presentation of primary statements

This appendix is independent of the illustrative financial statements in the main body of IFRSGAAP plc. The figures do not have any correlation with those in the main body and henceshould not be compared.

Consolidated statement of cash flows – direct method

IAS 7 encourages the use of the ‘direct method’ for the presentation of cash flows from operatingactivities. The presentation of cash flows from operating activities using the direct method inaccordance with IAS 7p18 is as follows:

1p113, 7p10 Year ended31 December

Note 2012 2011

7p18(a) Cash flows from operating activitiesCash receipts from customers 212,847 114,451Cash paid to suppliers and employees (156,613) (72,675)

Cash generated from operations 56,234 41,776Interest paid (7,835) (14,773)Income taxes paid (16,909) (10,526)

Net cash flows from operating activities 31,490 16,477

7p21, p10 Cash flows from investing activities7p39 Acquisition of subsidiary, net of cash acquired 39 (3,950) –7p16(a) Purchases of property, plant and equipment 16 (9,755) (6,042)7p16(b) Proceeds from sale of property, plant and equipment 36 6,354 2,9797p16(a) Purchases of intangible assets 17 (3,050) (700)7p16(c) Purchases of available-for-sale financial assets 19 (2,781) (1,126)7p16(e) Loans granted to associates 41 (1,000) (50)7p16(f) Loan repayments received from associates 41 14 647p31 Interest received 1,054 1,1937p31 Dividends received 1,130 1,120

Net cash used in investing activities (11,984) (2,562)

7p21, p10 Cash flows from financing activities7p17(a) Proceeds from issuance of ordinary shares 26 950 1,0707p17(b) Purchase of treasury shares 28 (2,564) –7p17(c) Proceeds from issuance of convertible bond 31 50,000 –7p17(c) Proceeds from issuance of redeemable preference shares – 30,0007p17(c) Proceeds from borrowings 8,500 18,0007p17(d) Repayments of borrowings (78,117) (34,674)7p31 Dividends paid to owners of the parent (10,102) (15,736)7p31 Dividends paid to holders of redeemable preference shares 31 (1,950) (1,950)7p31 Dividends paid to non-controlling interests (1,920) (550)

Net cash used in financing activities (35,203) (3,840)

Net (decrease)/increase in cash, cash equivalents andbank overdrafts (15,697) 10,075

7p28 Cash, cash equivalents and bank overdrafts at beginningof the year 24 27,598 17,587Exchange gains/(losses) on cash, cash equivalents andbank overdrafts 24 535 (64)

7p28 Cash, cash equivalents and bank overdrafts at end ofthe year 12,436 27,598

The notes on pages 19 to 109 are an integral part of these consolidated financialstatements.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 115

Appendix II – Alternative presentation of primary statements

(All amounts in C thousands unless otherwise stated)

Page 127: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Consolidated statement of comprehensive income – single statement, showing expenses byfunction

Year ended31 December

1p10(b), 81(a) Note 2012 2011

Continuing operations1p82(a), 103 Revenue 5 211,034 112,3601p99,103 Cost of sales 6 (77,366) (46,682)

1p103 Gross profit 133,668 65,678

1p99, 103 Distribution costs (52,529) (21,213)1p99, 103 Administrative expenses (29,895) (10,426)1p99, 103 Other income 7 2,750 1,2591p85 Other (losses)/gains – net 8 (90) 63

1p85 Operating profit 53,904 35,361

1p85 Finance income 11 1,730 1,6091p82(b) Finance cost 11 (8,173) (12,197)

1p85 Finance costs – net 11 (6,443) (10,558)1p82(c) Share of profit of associates 12 215 145

1p85 Profit before income tax 47,676 24,9181p82(d), 12p77 Income tax expense 13 (14,611) (8,670)

1p85 Profit for the year from continuing operations 25 33,065 16,248IFRS5p33(a) Discontinued operations:

Profit for the year from discontinued operations(attributable to owners of the parent) 100 120

1p82(f) Profit for the year 33,165 16,3681p82(g), Other comprehensive income:1p82(g), Gains on revaluation of land and buildings 29 755 759IFRS7p20(a)(ii) Available-for-sale financial assets 29 362 91228p39, 1p82(h) Share of other comprehensive income of associates 29 (86) 911p82(g),19p93B

Actuarial loss on retirement benefit obligations 28,33 – (494)

12p80(d) Impact of change in the Euravian tax rate on deferred tax 28,32 (10) –IFRS7p23(c) Cash flow hedges 29 64 (3)1p82(g) Net investment hedge 29 (45) 401p82(g) Currency translation differences 29 2,413 (1,111)1p91(b) Reclassification of revaluation of previously held interest

in ABC Group 7,29,39 (850) –

Other comprehensive income for the year, net of tax 2,603 194

1p82(i( Total comprehensive income for the year 35,768 16,562

1p83(a) Profit attributable to:1p83(a)(ii) – Owners of the parent 30,617 15,5121p83(a)(i),27p27

– Non-controlling interests 2,548 856

33,165 16,368

116 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix II – Alternative presentation of primary statements

(All amounts in C thousands unless otherwise stated)

Page 128: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Year ended31 December

Note 2012 2011

1p83(b) Total comprehensive income attributable to:1p83(b)(ii) – Owners of the parent 32,968 15,7461p83(b)(i) – Non-controlling interest 2,800 816

35,768 16,562

Total comprehensive income attributable to owners of the parent arises from:

– Continuing operations 32,868 15,626IFRS5p33(d) – Discontinued operations 25 100 120

32,968 15,746

Earnings per share from continuing and discontinued operations to owners of the parentduring the year (expressed in C per share)

2012 2011

Basic earnings per share33p66 From continuing operations 14 1.31 0.7633p68 From discontinued operations 0.01 0.01

1.32 0.77

Diluted earnings per share1

33p66 From continuing operations 14 1.18 0.7133p68 From discontinued operations 0.01 0.01

1.19 0.72

The notes on pages 19 to 109 are an integral part of these consolidated financialstatements.

1 EPS for discontinued operations may be given in the notes to the accounts instead of the face of the income

statement. The income tax effect has been presented on an aggregate basis; therefore an additional note

disclosure resents the income tax effect of each component. Alternatively, this information could be presented

within the statement of comprehensive income.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 117

Appendix II – Alternative presentation of primary statements

(All amounts in C thousands unless otherwise stated)

Page 129: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Appendix III – Areas not illustrated in financial statements ofIFRS GAAP plc

Page1. Biological assets ....................................................................................................................................... 1192. Construction contracts ............................................................................................................................ 1223. Oil and gas exploration assets ............................................................................................................. 1244. Leases: accounting by lessor ............................................................................................................... 1275. Government grants ................................................................................................................................... 1296. Joint ventures ............................................................................................................................................. 1297. Revenue recognition: multiple-element arrangements ................................................................ 1308. Customer loyalty programmes ............................................................................................................. 1309. Put option arrangements ........................................................................................................................ 13110. Foreign currency translations – disposal of foreign operation and partial disposal ......... 13111. Share-based payments – modification and cancellation ............................................................ 132

118 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix III – Areas not illustrated in financial statements of IFRS GAAP plc

(All amounts in C thousands unless otherwise stated)

Page 130: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

1. Biological assets

Note 1 – General information

1p138(b),41p46(a)

The group is engaged in the business of farming sheep primarily for sale to meatprocessors. The group is also engaged in the business of growing and managingpalm oil plantations for the sale of palm oil. The group earns ancillary income fromvarious agricultural produce, such as wool.

Note 2 – Accounting policies

Basis of preparation

1p117(a) The consolidated financial statements have been prepared under the historical costconvention, as modified by the revaluation of land and buildings, available-for-salefinancial assets, financial assets and financial liabilities (including derivative financialinstruments at fair value through profit or loss) and certain biological assets.

1p119 Biological assets

41p41, p47 Biological assets comprise sheep and palm oil plantations.

Sheep are measured at fair value less cost to sell, based on market prices at auctionof livestock of similar age, breed and genetic merit with adjustments, wherenecessary, to reflect the differences.

The fair value of oil palms excludes the land upon which the trees are planted or thefixed assets utilised in the upkeep of planted areas. The biological process starts withpreparation of land for planting seedlings and ends with the harvesting of crops inthe form of fresh fruit bunches (‘FFB’). Thereafter, crude palm oil and palm kernel oilis extracted from FFB. Consistently with this process, the fair value of oil palms isdetermined using a discounted cash flow model, by reference to the estimated FFBcrop harvest over the full remaining productive life of the trees of up to 20 years,applying an estimated produce value for transfer to the manufacturing process andallowing for upkeep, harvesting costs and an appropriate allocation of overheads.The estimated produce value is derived from a long term forecast of crude palm oilprices to determine the present value of expected future cash flows over the next 20years. The estimated FFB crop harvest used to derive the fair value is derived byapplying palm oil yield to plantation size.

41p54(a-b) Costs to sell include the incremental selling costs, including auctioneers’ fees andcommission paid to brokers and dealers.

Changes in fair value of livestock and palm oil plantations are recognised in theincome statement.

Farming costs such as feeding, labour costs, pasture maintenance, veterinaryservices and sheering are expensed as incurred. The cost of purchase of sheep plustransportation charges are capitalised as part of biological assets.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 119

Appendix III – Areas not illustrated in financial statements of IFRS GAAP plc

(All amounts in C thousands unless otherwise stated)

Page 131: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Note 3 – Estimates and judgements – Biological assets

40p47 In measuring the fair value of sheep and palm oil plantations various managementestimates and judgements are required:

(a) Sheep

Estimates and judgements in determining the fair value of sheep relate to the marketprices, average weight and quality of animals and mortality rates.

Market price of sheep is obtained from the weekly auctions at the local market. Thequality of livestock sold at the local market is considered to approximate the group’sbreeding and slaughter livestock.

The sheep grow at different rates and there can be a considerable spread in thequality and weight of animals and that affects the price achieved. An average weightis assumed for the slaughter sheep livestock that are not yet at marketable weight.

(b) Palm oil plantations

Estimates and judgements in determining the fair value of palm oil plantations relateto determining the palm oil yield, the long term crude palm oil price, palm kernel oilprice and the discount rates.

Consolidated income statement (extract)

Note 2012 2011

Revenue 4 26,240 27,54841p40 Change in fair value of biological assets 5 23,480 19,028

Cost of sales of livestock and palm oil 5 (23,180) (24,348)

Consolidated balance sheet (extract)

1p68 Note 2012 2011

Assets1p51 Non-current assets1p68(a) Property, plant and equipment 155,341 98,6701p54(f) Biological assets 5 37,500 25,940

1p51 Current assets1p54(f) Biological assets 5 4,300 5,760

Note 4 – Revenue (extract)

Note 2012 2011

Sale of livestock and palm oil 5 23,740 25,198Sale of wool 2,500 2,350

Total revenue 26,240 27,548

120 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix III – Areas not illustrated in financial statements of IFRS GAAP plc

(All amounts in C thousands unless otherwise stated)

Page 132: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Note 5 – Biological assets

2012 2011

41p50 At 1 January 31,700 32,42041p50(b) Increase due to purchases 10,280 4,60041p50(a) Livestock losses (480) (350)41p50(a) Change in fair value due to biological transformation 21,950 17,93041p50(a) Change in fair value of livestock due to price changes 1,530 1,448

Transfer of harvested FFB to inventory (18,450) (19,450)41p50(c) Decrease due to sales (4,730) (4,898)

At 31 December 41,800 31,700

41p43, p45 Sheep – at fair value less cost to sell:– Mature 4,300 5,760– Immature 8,200 5,690

12,500 11,450

Palm oil plantation– Mature – at fair value less cost to sell 29,300 20,250

29,300 20,250

At 31 December 41,800 31,700

41p46(b) As at 31 December the group had 6,500 sheep and 2,600,000 hectares of palm oilplantations (2011: 5,397 sheep and 2,170,000 hectares of palm oil plantations).During the year the group sold 3,123 sheep (2011: 4,098 sheep) and 550,000 kgs ofpalm oil (2011: 545,000 kgs of palm oil).

41p43 Sheep for slaughter are classified as immature until they are ready for slaughter.

Selling expenses of C560 (2011:C850) were incurred during the year.

Livestock are classified as current assets if they are to be sold within one year.Harvested FFB are transferred to inventory at fair value when harvested.

41p49(c) Note 6 – Financial risk management strategies

The group is exposed to risks arising from environmental and climatic changes,commodity prices and financing risks.

The group’s geographic spread of farms allows a high degree of mitigation againstadverse climatic conditions such as droughts and floods and disease outbreaks. Thegroup has strong environmental policies and procedures in place to comply withenvironmental and other laws.

The group is exposed to risks arising from fluctuations in the price and sales volumeof sheep. Where possible, the group enters into supply contracts for sheep to ensuresales volumes can be met by meat processing companies. The group has long-termcontracts in place for supply of palm oil to its major customers.

The seasonal nature of the sheep farming business requires a high level of cash flowin the second half of the year. The group actively manages the working capitalrequirements and has secured sufficient credit facilities sufficient to meet the cashflow requirements.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 121

Appendix III – Areas not illustrated in financial statements of IFRS GAAP plc

(All amounts in C thousands unless otherwise stated)

Page 133: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

41p49(b) Note 7 – Commitments

The group has entered into a contract to acquire 250 breeding sheep at31 December 2012 for C1,250 (2011: nil).

2. Construction contracts

Note – Accounting policies

11p3 A construction contract is defined by IAS 11, ‘Construction contracts’, as a contractspecifically negotiated for the construction of an asset.

11p22 When the outcome of a construction contract can be estimated reliably and it isprobable that the contract will be profitable, contract revenue is recognised over theperiod of the contract by reference to the stage of completion. Contract costs arerecognised as expenses by reference to the stage of completion of the contractactivity at the end of the reporting period. When it is probable that total contract costswill exceed total contract revenue, the expected loss is recognised as an expenseimmediately.

When the outcome of a construction contract cannot be estimated reliably, contractrevenue is recognised only to the extent of contract costs incurred that are likely tobe recoverable.

Variations in contract work, claims and incentive payments are included in contractrevenue to the extent that may have been agreed with the customer and are capableof being reliably measured.

The group uses the ‘percentage-of-completion method ‘to determine the appropriateamount to recognise in a given period. The stage of completion is measured byreference to the contract costs incurred up to the end of the reporting period as apercentage of total estimated costs for each contract. Costs incurred in the year inconnection with future activity on a contract are excluded from contract costs indetermining the stage of completion.

On the balance sheet, the group reports the net contract position for each contractas either an asset or a liability. A contract represents an asset where costs incurredplus recognised profits (less recognised losses) exceed progress billings; a contractrepresents a liability where the opposite is the case.

122 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix III – Areas not illustrated in financial statements of IFRS GAAP plc

(All amounts in C thousands unless otherwise stated)

Page 134: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Consolidated balance sheet (extract)Note 2012 2011

1p60 Current assets1p54(h) Trade and other receivables 12 23,303 20,374

1p60 Current liabilities1p54(k) Trade and other payables 21 17,667 13,733

Consolidated income statement (extract)Note 2012 2011

11p39(a) Contract revenue 58,115 39,21211p16 Contract costs (54,729) (37,084)

1p103 Gross profit 3,386 2,1281p103 Selling and marketing costs (386) (128)1p103 Administrative expenses (500) (400)

Note – Trade and other receivables (extract)1

2012 2011

IFRS7p36,1p78(b)

Trade receivables 18,174 16,944

Less: Provision for impairment of receivables (109) (70)

Trade receivables – net 18,065 16,87411p42(a) Amounts due from customers for contract work 1,216 920

Prepayments 1,300 1,1461p77, 24p18 Receivables from related parties (note 41) 54 461p77, 24p18 Loans to related parties (note 41) 2,668 1,388

Total 23,303 20,374

Note – Trade and other payables (extract)2

2012 2011

1p77 Trade payables 10,983 9,49524p18 Amounts due to related parties (note 41) 2,202 1,19511p42(b) Amounts due to customers for contract work 997 1,255

Social security and other taxes 2,002 960Accrued expenses 1,483 828

Total 17,667 13,733

Note – Construction contracts2012 2011

11p40(a) The aggregate costs incurred and recognised profits (lessrecognised losses) to date 69,804 56,028Less: Progress billings (69,585) (56,383)

Net balance sheet position for ongoing contracts 219 (355)

1 At 31 December 2012, trade and other receivables include retentions of C232 (2011: C132) related to

construction contracts in progress.2 At 31 December 2012, trade and other payables include customer advances of C142 (2011: C355) related to

construction contracts in progress.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 123

Appendix III – Areas not illustrated in financial statements of IFRS GAAP plc

(All amounts in C thousands unless otherwise stated)

Page 135: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

3. Oil and gas exploration assets

IFRS6p24 Note – Accounting policies

Oil and natural gas exploration and evaluation expenditures are accounted for usingthe ‘successful efforts’ method of accounting. Costs are accumulated on a field-by-field basis. Geological and geophysical costs are expensed as incurred. Costsdirectly associated with an exploration well, and exploration and property leaseholdacquisition costs, are capitalised until the determination of reserves is evaluated. If itis determined that commercial discovery has not been achieved, these costs arecharged to expense.

Capitalisation is made within property, plant and equipment or intangible assetsaccording to the nature of the expenditure.

Once commercial reserves are found, exploration and evaluation assets are testedfor impairment and transferred to development tangible and intangible assets. Nodepreciation and/or amortisation is charged during the exploration and evaluationphase.

(a) Development tangible and intangible assets

Expenditure on the construction, installation or completion of infrastructure facilitiessuch as platforms, pipelines and the drilling of commercially proven developmentwells, is capitalised within property, plant and equipment and intangible assetsaccording to nature. When development is completed on a specific field, it istransferred to production or intangible assets. No depreciation or amortisation ischarged during the exploration and evaluation phase.

(b) Oil and gas production assets

Oil and gas production properties are aggregated exploration and evaluationtangible assets, and development expenditures associated with the production ofproved reserves.

(c) Depreciation/amortisation

Expenditure on the construction, installation or completion of infrastructure facilitiessuch as platforms, pipelines and the drilling of commercially proven developmentwells, is capitalised within property, plant and equipment and intangible assetsaccording to nature. When development is completed on a specific field, it istransferred to production or intangible assets. No depreciation or amortisation ischarged during the exploration and evaluation phase.

Oil and gas properties intangible assets are depreciated or amortised using the unit-of- production method. Unit-of-production rates are based on proved developedreserves, which are oil, gas and other mineral reserves estimated to be recoveredfrom existing facilities using current operating methods. Oil and gas volumes areconsidered produced once they have been measured through meters at custodytransfer or sales transaction points at the outlet valve on the field storage tank.

124 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix III – Areas not illustrated in financial statements of IFRS GAAP plc

(All amounts in C thousands unless otherwise stated)

Page 136: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

(d) Impairment – exploration and evaluation assets

Exploration and evaluation assets are tested for impairment when reclassified todevelopment tangible or intangible assets, or whenever facts and circumstancesindicate impairment. An impairment loss is recognised for the amount by which theexploration and evaluation assets’ carrying amount exceeds their recoverableamount. The recoverable amount is the higher of the exploration and evaluationassets’ fair value less costs to sell and their value in use.

(e) Impairment – proved oil and gas production properties and intangible assets

Proven oil and gas properties and intangible assets are reviewed for impairmentwhenever events or changes in circumstances indicate that the carrying amount maynot be recoverable. An impairment loss is recognised for the amount by which theasset’s carrying amount exceeds its recoverable amount. The recoverable amount isthe higher of an asset’s fair value less costs to sell and value in use. For the purposesof assessing impairment, assets are grouped at the lowest levels for which there areseparately identifiable cash flows.

Note – Property, plant and equipment1

Capitalised

exploration and

evaluation

expenditure

Capitalised

develop-

ment

expendi-

ture

Subtotal –

assets

under

construc-

tion

Production

assets

Other

businesses

and

corporate

assets Total

At 1 January 2012Cost 218 12,450 12,668 58,720 3,951 75,339Accumulatedamortisation andimpairment (33) – (33) (5,100) (77) (5,210)

Net book amount 185 12,450 12,635 53,620 3,874 70,129

Year ended 31December 2012Opening net bookamount 185 12,450 12,635 53,620 3,874 70,129Exchange differences 17 346 363 1,182 325 1,870Acquisitions – 386 386 125 4 515Additions 45 1,526 1,571 5,530 95 7,196Transfers (9) (958) (967) 1,712 – 745Disposals (12) (1,687) (1,699) – – (1,699)Depreciation charge – – – (725) (42) (767)Impairment charge (7) (36) (43) (250) (3) (296)

Closing net bookamount 219 12,027 12,246 61,194 4,253 77,693

At 31 December 2012Cost 264 12,027 12,291 67,019 4,330 83,640Accumulatedamortisation andimpairment (45) – (45) (5,825) (77) (5,947)

Net book amount 219 12,027 12,246 61,194 4,253 77,693

1 For the purpose of this illustrative appendix, comparatives for the year ended 31 December 2011 are not

disclosed, although they are required by IAS 1.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 125

Appendix III – Areas not illustrated in financial statements of IFRS GAAP plc

(All amounts in C thousands unless otherwise stated)

Page 137: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Note – Intangible assets1

Capitalised

exploration and

evaluation

expendi-

ture

Capitalised

develop-

ment

expendi-

ture

Subtotal –

intangible

assets in

progress

expendi-

ture

Produc-

tion

assets Goodwill2 Other Total

At 1 January 2012Cost 5,192 750 5,942 3,412 9,475 545 19,374Accumulatedamortisation andimpairment (924) – (924) (852) (75) (19) (1,870)

Net book amount 4,268 750 5,018 2,560 9,400 526 17,504

Year ended 31December 2012Opening net bookamount 4,268 750 5,018 2,560 9,400 526 17,504Exchange differences 152 8 160 195 423 28 806Acquisitions 26 32 58 5 – 5 68Additions 381 8 389 15 – 86 490Transfers (548) 548 – – – – –Transfers toproduction – (850) (850) 105 – – (745)Disposals – (28) (28) (15) – – (43)Amortisation charge – – – (98) – (42) (140)Impairment charge (45) – (45) – (175) (5) (225)

Closing net bookamount 4,234 468 4,702 2,767 9,648 598 17,715

At 31 December 2012Cost 5,203 468 5,671 3,717 9,898 659 19,945Accumulatedamortisation andimpairment (969) – (969) (950) (250) (61) (2,230)

Net book amount 4,234 468 4,702 2,767 9,648 598 17,715

Assets and liabilities related to the exploration and evaluation of mineral resourcesother than those presented above are as follows:

2012 2011

Receivables from joint venture partners 25 22Payable to subcontractors and operators 32 34

Exploration and evaluation activities have led to total expenses of C5,900 (2011:C5,700), of which C5,200 (2011: C4,300) are impairment charges.

In 2012, the disposal of a 16.67% interest in an offshore exploration stage ‘Field X’resulted in post-tax profits on sale of C3,000 (2011: nil).

Cash payments of C41,500 (2011: C39,500) have been incurred related toexploration and evaluation activities. The cash proceeds due to the disposal of theinterest in Field X were C8,000 (2011: nil).

1 For the purpose of this illustrative appendix, comparatives for the year ended 31 December 2011 have not been

disclosed, although they are required by IAS 1.2 Disclosures required by IAS 36 for impairment tests relating to indefinite life intangible assets have not been

included in this appendix.

126 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix III – Areas not illustrated in financial statements of IFRS GAAP plc

(All amounts in C thousands unless otherwise stated)

Page 138: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

4. Leases: Accounting by lessor

17p4 A lease is an agreement whereby the lessor conveys to the lessee in return for apayment, or series of payments, the right to use an asset for an agreed period oftime.

Note – Accounting policies

1p119 When assets are leased out under a finance lease, the present value of the leasepayments is recognised as a receivable. The difference between the gross receivableand the present value of the receivable is recognised as unearned finance income.

Commentary

Additional disclosure is required of the following for a lease:(a) reconciliation between the gross investment in the lease and the present value

of the minimum lease payments receivable at the end of the reposting period.An entity discloses the gross investment in the lease and the present value ofthe minimum lease payments receivable at the end of the reporting periods:(i) not later than one year;(ii) later than one year and not later than five years; and(iii) later than five years;

(b) unearned finance income;(c) the unguaranteed residual values accruing to the benefit of the lessor;(d) the accumulated allowance for uncollectible minimum lease payments

receivable;(e) contingent rents recognised as income in the period; and(f) a general description of the lessor’s material leasing arrangements.

The method for allocating gross earnings to accounting periods is referred to a as the‘actuarial method’. The actuarial method allocates rentals between finance incomeand repayment of capital in each accounting period in such a way that financeincome will emerge as a constant rate of return on the lessor’s net investment in thelease.

17p49 When assets are leased out under an operating lease, the asset is included in thebalance sheet based on the nature of the asset.

17p50 Lease income on operating leases is recognised over the term of the lease on astraight-line basis.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 127

Appendix III – Areas not illustrated in financial statements of IFRS GAAP plc

(All amounts in C thousands unless otherwise stated)

Page 139: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Note – Property, plant and equipment

The category of vehicles and equipment includes vehicles leased by the group tothird parties under operating leases with the following carrying amounts:

17p57 2012 2011

Cost 70,234 83,824Accumulated depreciation at 1 January (14,818) (9,800)Depreciation charge for the year (5,058) (3,700)

Net book amount 50,358 70,324

Note – Trade and other receivables

1p78(b) 2012 2011

Non-current receivables17p47(a) Finance leases – gross receivables 1,810 63017p47(b) Unearned finance income (222) (98)

1,588 532

1p78(b) Current receivables17p47(a) Finance leases – gross receivables 1,336 31617p47(b) Unearned finance income (140) (38)

1,196 278

1p78(b) Gross receivables from finance leases:17p47(a) – No later than 1 year 1,336 316

– Later than 1 year and no later than 5 years 1,810 630– Later than 5 years – –

3,146 946

1p78(b),17p47(b)

Unearned future finance income on finance leases (362) (136)

Net investment in finance leases 2,784 810

1p78(b) The net investment in finance leases may be analysed as follows:

17p47(a) No later than 1 year 1,196 278Later than 1 year and no later than 5 years 1,588 532Later than 5 years – –

2,784 810

Note – Operating leases

17p56(a) Operating leases rental receivables – group company as lessor

The future minimum lease payments receivable under non-cancellable operatingleases are as follows:

2012 2011

No later than 1 year 12,920 12,920Later than 1 year and no later than 5 years 41,800 41,800Later than 5 years 840 10,840

55,560 65,560

128 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix III – Areas not illustrated in financial statements of IFRS GAAP plc

(All amounts in C thousands unless otherwise stated)

Page 140: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

17p56(b) Contingent-based rents recognised in the income statement were C235 (2011: C40).

17p56(c) The company leases vehicles under various agreements which terminate between2012 and 2016. The agreements do not include an extension option.

5. Government grants

Note – Accounting policies

Government grants

20p39(a), p12 Grants from the government are recognised at their fair value where there is areasonable assurance that the grant will be received and the group will comply withall attached conditions.

Government grants relating to costs are deferred and recognised in the incomestatement over the period necessary to match them with the costs that they areintended to compensate.

Government grants relating to property, plant and equipment are included in non-current liabilities as deferred government grants and are credited to the incomestatement on a straight- line basis over the expected lives of the related assets.

Note – Other (losses)/gains

20p39(b-c) The group obtained and recognised as income a government grant of C100 (2011:nil) to compensate for losses caused by flooding incurred in the previous year. Thegroup is obliged not to reduce its average number of employees over the next threeyears under the terms of this government grant.

The group benefits from government assistance for promoting in internationalmarkets products made in the UK; such assistance includes marketing research andsimilar services provided by various UK government agencies free of charge.

6. Joint ventures

Note – Accounting policies

1p119 Consolidation

(c) Joint ventures

31p57 The group’s interests in jointly controlled entities are proportionately consolidated.The group combines its share of the joint ventures’ individual income and expenses,assets and liabilities and cash flows on a line-by-line basis with similar items in thegroup’s financial statements. The group recognises the portion of gains or losses onthe sale of assets by the group to the joint venture that is attributable to the otherventurers. The group does not recognise its share of profits or losses from the jointventure that result from the group’s purchase of assets from the joint venture until itre-sells the assets to an independent party. However, a loss on the transaction isrecognised immediately if the loss provides evidence of a reduction in the netrealisable value of current assets, or an impairment loss.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 129

Appendix III – Areas not illustrated in financial statements of IFRS GAAP plc

(All amounts in C thousands unless otherwise stated)

Page 141: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Note – Interest in joint venture

31p56 The group has a 50% interest in a joint venture, JV&Co, which provides products andservices to the shoe industry. The following amounts represent the group’s 50%share of the assets and liabilities, and sales and results of the joint venture. They areincluded in the balance sheet and income statement.

2012 2011

Assets:– Non-current assets 2,730 2,124– Current assets 803 717

3,533 2,841

Liabilities:– Non-current liabilities 1,114 1,104– Current liabilities 355 375

1,469 1,479

Net assets 2,064 1,362

– Income 5,276 5,618– Expenses (3,754) (4,009)

Profit after income tax 1,522 1,609

31p55(b) Proportionate interest in joint venture’s commitments 90 92

31p54 There are no contingent liabilities relating to the group’s interest in the joint venture,and no contingent liabilities of the venture itself.

7. Revenue recognition: multiple arrangements

Note – Accounting policies

The group offers certain arrangements whereby a customer can purchase a personalcomputer together with a two-year servicing agreement. Where such multiple-element arrangements exist, the amount of revenue allocated to each element isbased upon the relative fair values of the various elements. The fair values of eachelement are determined based on the current market price of each of the elementswhen sold separately. The revenue relating to the computer is recognised when risksand rewards of the computer are transferred to the customer which occurs ondelivery. Revenue relating to the service element is recognised on a straight-linebasis over the service period.

8. Customer loyalty programmes

Note – Accounting policy

The group operates a loyalty programme where customers accumulate points forpurchases made which entitle them to discounts on future purchases. The rewardpoints are recognised as a separately identifiable component of the initial saletransaction, by allocating the fair value of the consideration received between theaward points and the other components of the sale such that the reward points areinitially recognised as deferred income at their fair value. Revenue from the rewardpoints is recognised when the points are redeemed. Breakage is recognised as

130 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix III – Areas not illustrated in financial statements of IFRS GAAP plc

(All amounts in C thousands unless otherwise stated)

Page 142: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

reward points are redeemed based upon expected redemption rates. Reward pointsexpire 12 months after the initial sale.

Note – Current liabilities – Other liabilities

2012 2011

Deferred revenue: customer loyalty programme 395 370

9. Put option arrangement

The potential cash payments related to put options issued by the group over theequity of subsidiary companies are accounted for as financial liabilities when suchoptions may only be settled other than by exchange of a fixed amount of cash oranother financial asset for a fixed number of shares in the subsidiary. The amountthat may become payable under the option on exercise is initially recognised at fairvalue within borrowings with a corresponding charge directly to equity. The chargeto equity is recognised separately as written put options over non-controllinginterests, adjacent to non-controlling interests in the net assets of consolidatedsubsidiaries.

The group recognises the cost of writing such put options, determined as the excessof the fair value of the option over any consideration received, as a financing cost.Such options are subsequently measured at amortised cost, using the effectiveinterest rate method, in order to accrete the liability up to the amount payable underthe option at the date at which it first becomes exercisable. The charge arising isrecorded as a financing cost. In the event that the option expires unexercised, theliability is derecognised with a corresponding adjustment to equity.

10. Foreign currency translations – disposal of foreign operation andpartial disposal

21p48, 48A-C On the disposal of a foreign operation (that is, a disposal of the group’s entire interestin a foreign operation, or a disposal involving loss of control over a subsidiary thatincludes a foreign operation, a disposal involving loss of joint control over a jointlycontrolled entity that includes a foreign operation, or a disposal involving loss ofsignificant influence over an associate that includes a foreign operation), all of theexchange differences accumulated in equity in respect of that operation attributableto the equity holders of the company are reclassified to profit or loss.

In the case of a partial disposal that does not result in the group losing control over asubsidiary that includes a foreign operation, the proportionate share of accumulatedexchange differences are re-attributed to non-controlling interests and are notrecognised in profit or loss. For all other partial disposals (that is, reductions in thegroup’s ownership interest in associates or jointly controlled entities that do notresult in the group losing significant influence or joint control) the proportionate shareof the accumulated exchange difference is reclassified to profit or loss.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 131

Appendix III – Areas not illustrated in financial statements of IFRS GAAP plc

(All amounts in C thousands unless otherwise stated)

Page 143: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

11. Share-based payments – modification and cancellation

If the terms of an equity-settled award are modified, at a minimum an expense isrecognised as if the terms had not been modified. An additional expense isrecognised for any modification that increases the total fair value of the share-basedpayment arrangement, or is otherwise beneficial to the employee, as measured atthe date of modification.

If an equity-settled award is cancelled, it is treated as if it had vested on the date ofcancellation, and any expense not yet recognised for the award is recognisedimmediately. However, if a new award is substituted for the cancelled award, anddesignated as a replacement award on the date that it is granted, the cancelled andnew award are treated as if they were a modification of the original award, asdescribed in the previous paragraph.

If an equity award is cancelled by forfeiture, when the vesting conditions (other thanmarket conditions) have not been met, any expense not yet recognised for thataward, as at the date of forfeiture, is treated as if it had never been recognised. At thesame time, any expense previously recognised on such cancelled equity awards arereversed from the accounts effective as at the date of forfeiture.

The dilutive effect, if any, of outstanding options is reflected as additional sharedilution in the computation of earnings per share.

132 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix III – Areas not illustrated in financial statements of IFRS GAAP plc

(All amounts in C thousands unless otherwise stated)

Page 144: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Appendix IV – New standards and amendments

This appendix details (a) new standards and amendments effective for the first time for periods onor after 1 January 2012 and (b) forthcoming requirements – that is, new standards andamendments issued and effective after 1 January 2012.

New standards and amendments

Below is a list of standards/interpretations that have been issued and are effective for periodsstarting on or after 1 January 2012.

Topic Key requirements Effective date

Amendment to IFRS 7,‘Financial instruments:Disclosures’, ontransfer of financialassets

These amendments are as part the IASBs comprehensivereview of off balance sheet activities. The amendmentspromote transparency in the reporting of transfer transactionsand improve users’ understanding of the risk exposuresrelating to transfers of financial assets and the effect of thoserisks on an entity’s financial position, particularly thoseinvolving securitisation of financial asset.

1 July 2011

Amendment to IFRS 1,‘First time adoption’,on hyperinflation andfixed dates

The first amendment replaces references to a fixed date of‘1 January 2004’ with ‘the date of transition to IFRSs’, thuseliminating the need for companies adopting IFRSs for thefirst time to restate derecognition transactions that occurredbefore the date of transition to IFRSs. The secondamendment provides guidance on how an entity shouldresume presenting financial statements in accordance withIFRSs after a period when the entity was unable to complywith IFRSs because its functional currency was subject tosevere hyperinflation.

1 July 2011 (notendorsed by theEU at the time ofgoing to print)

Amendment to IAS 12,‘Income taxes’, ondeferred tax

Currently IAS 12, ‘Income taxes’, requires an entity tomeasure the deferred tax relating to an asset depending onwhether the entity expects to recover the carrying amount ofthe asset through use or sale. It can be difficult and subjectiveto assess whether recovery will be through use or throughsale when the asset is measured using the fair value model inIAS 40 Investment Property. Hence this amendmentintroduces an exception to the existing principle for themeasurement of deferred tax assets or liabilities arising oninvestment property measured at fair value. As a result of theamendments, SIC 21, ‘Income taxes- recovery of revaluednon-depreciable assets’, would no longer apply to investmentproperties carried at fair value. The amendments alsoincorporate into IAS 12 the remaining guidance previouslycontained in SIC 21, which is accordingly withdrawn.

1 January 2012(not endorsed bythe EU at the timeof going to print)

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 133

Appendix IV – New standards and amendments

(All amounts in C thousands unless otherwise stated)

Page 145: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Forthcoming requirements

Below is a list of standards/interpretations that have been issued and are effective for periods after1 January 2012.

Topic Key requirements Effective date

Amendment to IAS 1,‘Financial statementpresentation’,regarding othercomprehensiveincome

The main change resulting from these amendments is arequirement for entities to group items presented in ‘othercomprehensive income’ (OCI) on the basis of whether theyare potentially reclassifiable to profit or loss subsequently(reclassification adjustments). The amendments do notaddress which items are presented in OCI.

1 July 2012

Amendment to IAS 19,‘Employee benefits’

These amendments eliminate the corridor approach andcalculate finance costs on a net funding basis.

1 January 2013

Amendment to IFRS 1,‘First time adoption’,on government loans

This amendment addresses how a first-time adopter wouldaccount for a government loan with a below-market rate ofinterest when transitioning to IFRS. It also adds an exceptionto the retrospective application of IFRS, which provides thesame relief to first-time adopters granted to existing preparersof IFRS financial statements when the requirement wasincorporated into IAS 20 in 2008.

1 January 2013

Amendment to IFRS 7,‘Financial instruments:Disclosures’, on assetand liability offsetting

This amendment includes new disclosures to facilitatecomparison between those entities that prepare IFRSfinancial statements to those that prepare financialstatements in accordance with US GAAP.

1 January 2013

Amendment to IFRSs10, 11 and 12 ontransition guidance

These amendments provide additional transition relief toIFRSs 10, 11 and 12, limiting the requirement to provideadjusted comparative information to only the precedingcomparative period. For disclosures related tounconsolidated structured entities, the amendments willremove the requirement to present comparative informationfor periods before IFRS 12 is first applied.

1 January 2013

Annual improvements2011

These annual improvements, address six issues in the 2009-2011 reporting cycle. It includes changes to:. IFRS 1, ‘First time adoption’. IAS 1, ‘Financial statement presentation’. IAS 16, ‘Property plant and equipment’. IAS 32, ‘Financial instruments; Presentation’. IAS 34, ‘Interim financial reporting’

1 January 2013

IFRS 10,‘Consolidated financialstatements’

The objective of IFRS 10 is to establish principles for thepresentation and preparation of consolidated financialstatements when an entity controls one or more other entity(an entity that controls one or more other entities) to presentconsolidated financial statements. It defines the principle ofcontrol, and establishes controls as the basis forconsolidation. It sets out how to apply the principle of controlto identify whether an investor controls an investee andtherefore must consolidate the investee. It also sets out theaccounting requirements for the preparation of consolidatedfinancial statements.

1 January 2013

134 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix IV – New standards and amendments

(All amounts in C thousands unless otherwise stated)

Page 146: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Topic Key requirements Effective date

IFRS 11, ‘Jointarrangements’

IFRS 11 is a more realistic reflection of joint arrangements byfocusing on the rights and obligations of the parties to thearrangement rather than its legal form. There are two types ofjoint arrangement: joint operations and joint ventures. Jointoperations arise where a joint operator has rights to theassets and obligations relating to the arrangement andtherefore accounts for its share of assets, liabilities, revenueand expenses. Joint ventures arise where the joint venturerhas rights to the net assets of the arrangement and thereforeequity accounts for its interest. Proportional consolidation ofjoint ventures is no longer allowed.

1 January 2013

IFRS 12, ‘Disclosuresof interests in otherentities’

IFRS 12 includes the disclosure requirements for all forms ofinterests in other entities, including joint arrangements,associates, special purpose vehicles and other off balancesheet vehicles.

1 January 2013

IFRS 13, ‘Fair valuemeasurement’

IFRS 13 aims to improve consistency and reduce complexityby providing a precise definition of fair value and a singlesource of fair value measurement and disclosurerequirements for use across IFRSs. The requirements, whichare largely aligned between IFRS and US GAAP, do notextend the use of fair value accounting but provide guidanceon how it should be applied where its use is already requiredor permitted by other standards within IFRSs or US GAAP.

1 January 2013

IAS 27 (revised 2011),‘Separate financialstatements’

IAS 27 (revised 2011) includes the requirements relating toseparate financial statements.

1 January 2013

IAS 28 (revised 2011),‘Associates and jointventures’

IAS 28 (revised 2011) includes the requirements forassociates and joint ventures that have to be equityaccounted following the issue of IFRS 11.

1 January 2013

IFRIC 20, ‘Strippingcosts in the productionphase of a surfacemine’

This interpretation sets out the accounting for overburdenwaste removal (stripping) costs in the production phase of asurface mine. The interpretation may require mining entitiesreporting under IFRS to write off existing stripping assets toopening retained earnings if the assets cannot be attributedto an identifiable component of an ore body.

1 January 2013

Amendment to IAS 32,‘Financial instruments:Presentation’, on assetand liability offsetting

These amendments are to the application guidance in IAS 32,‘Financial instruments: Presentation’, and clarify some of therequirements for offsetting financial assets and financialliabilities on the balance sheet.

1 January 2014

IFRS 9, ‘Financialinstruments’

IFRS 9 is the first standard issued as part of a wider project toreplace IAS 39. IFRS 9 retains but simplifies the mixedmeasurement model and establishes two primarymeasurement categories for financial assets: amortised costand fair value. The basis of classification depends on theentity’s business model and the contractual cash flowcharacteristics of the financial asset. The guidance in IAS 39on impairment of financial assets and hedge accountingcontinues to apply.

1 January 2015

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 135

Appendix IV – New standards and amendments

(All amounts in C thousands unless otherwise stated)

Page 147: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Appendix V – IAS 19 (revised), ‘Employee benefits’

This appendix presents an illustrative example of the requirements of the revised IAS19, Employee benefits’, applicable to IFRS GAAP plc’s financial statements. IAS 19(revised) allows for early adoption but is retrospectively applicable for annual periodsbeginning on or after 1 January 2013.

1p119 Note – Employee benefits

The group operates various post-employment schemes, including both definedbenefit and defined contribution pension plans and post-employment medical plans.

(a) Pension obligations

19Rp26,p27,p28

A defined contribution plan is a pension plan under which the group pays fixedcontributions into a separate entity. The group has no legal or constructiveobligations to pay further contributions if the fund does not hold sufficient assets topay all employees the benefits relating to employee service in the current and priorperiods. A defined benefit plan is a pension plan that is not a defined contributionplan.

19Rp30 Typically defined benefit plans define an amount of pension benefit that an employeewill receive on retirement, usually dependent on one or more factors such as age,years of service and compensation.

19Rp57,p58,p59, p60, p67,p68, p83

The liability recognised in the balance sheet in respect of defined benefit pensionplans is the present value of the defined benefit obligation at the end of the reportingperiod less the fair value of plan assets. The defined benefit obligation is calculatedannually by independent actuaries using the projected unit credit method. Thepresent value of the defined benefit obligation is determined by discounting theestimated future cash outflows using interest rates of high-quality corporate bondsthat are denominated in the currency in which the benefits will be paid, and that haveterms to maturity approximating to the terms of the related pension obligation. Incountries where there is no deep market in such bonds, the market rates ongovernment bonds are used.

19Rp57(d) Actuarial gains and losses arising from experience adjustments and changes inactuarial assumptions are charged or credited to equity in other comprehensiveincome in the period in which they arise.

19Rp103 Past-service costs are recognised immediately in income.

19Rp51 For defined contribution plans, the group pays contributions to publicly or privatelyadministered pension insurance plans on a mandatory, contractual or voluntarybasis. The group has no further payment obligations once the contributions havebeen paid. The contributions are recognised as employee benefit expense whenthey are due. Prepaid contributions are recognised as an asset to the extent that acash refund or a reduction in the future payments is available.

(b) Other post-employment obligations

19Rp155 Some group companies provide post-retirement healthcare benefits to their retirees.The entitlement to these benefits is usually conditional on the employee remaining in

136 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix V – IAS 19 (revised), ‘Employee benefits’

(All amounts in C thousands unless otherwise stated)

Page 148: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

service up to retirement age and the completion of a minimum service period. Theexpected costs of these benefits are accrued over the period of employment usingthe same accounting methodology as used for defined benefit pension plans.Actuarial gains and losses arising from experience adjustments and changes inactuarial assumptions are charged or credited to equity in other comprehensiveincome in the period in which they arise. These obligations are valued annually byindependent qualified actuaries.

(c) Termination benefits

19Rp159 Termination benefits are payable when employment is terminated by the groupbefore the normal retirement date, or whenever an employee accepts voluntaryredundancy in exchange for these benefits. The group recognises terminationbenefits at the earlier of the following dates: (a) when the group can no longerwithdraw the offer of those benefits; and (b) when the entity recognises costs for arestructuring that is within the scope of IAS 37 and involves the payment oftermination benefits. In the case of an offer made to encourage voluntaryredundancy, the termination benefits are measured based on the number ofemployees expected to accept the offer. Benefits falling due more than 12 monthsafter the end of the reporting period are discounted to their present value.

(d) Profit-sharing and bonus plans

19Rp19 The group recognises a liability and an expense for bonuses and profit-sharing,based on a formula that takes into consideration the profit attributable to thecompany’s shareholders after certain adjustments. The group recognises a provisionwhere contractually obliged or where there is a past practice that has created aconstructive obligation.

The table below outlines where the group’s post-employment amounts and activityare included in the financial statements.

2012 2011

Balance sheet obligations for:– Defined pension benefits 3,684 1,900– Post-employment medical benefits 1,410 701

Liability in the balance sheet 5,094 2,601

Income statement charge included in operating profit for1:– Defined pension benefits 948 561– Post-employment medical benefits 184 119

1,132 680

Remeasurements for:– Defined pension benefits (84) 717– Post-employment medical benefits (35) 193

(119) 910

1 The income statement charge included within operating profit includes current service cost, interest cost, past

service costs and gains and losses on settlement.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 137

Appendix V – IAS 19 (revised), ‘Employee benefits’

(All amounts in C thousands unless otherwise stated)

Page 149: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

19Rp138 (a) Defined benefit pension plans

DV, 19Rp136,p138, p139

The group operates defined benefit pension plans in the UK and US under broadlysimilar regulatory frameworks. All of the plans are final salary pension plans, whichprovide benefits to members in the form of a guaranteed level of pension payable forlife. The level of benefits provided depends on members’ length of service and theirsalary in the final years leading up to retirement. In the UK plans, pensions inpayment are generally updated in line with the retail price index, whereas in the USplans, pensions generally do not receive inflationary increases once in payment.With the exception of this inflationary risk in the UK, the plans face broadly similarrisks, as described below. The majority of benefit payments are from trustee-administered funds; however, there are also a number of unfunded plans where thecompany meets the benefit payment obligation as it falls due. Plan assets held intrusts are governed by local regulations and practice in each country, as is the natureof the relationship between the group and the trustees (or equivalent) and theircomposition. Responsibility for governance of the plans – including investmentdecisions and contribution schedules – lies jointly with the company and the board oftrustees. The board of trustees must be composed of representatives of thecompany and plan participants in accordance with the plan’s regulations.

19Rp140(a) The amounts recognised in the balance sheet are determined as follows:

2012 2011

Present value of funded obligations 6,155 2,943Fair value of plan assets (5,211) (2,797)

Deficit of funded plans 944 146Present value of unfunded obligations 2,426 1,549

Total deficit of defined benefit pension plans 3,370 1,695Impact of minimum funding requirement/asset ceiling 314 205

Liability in the balance sheet 3,684 1,900

138 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix V – IAS 19 (revised), ‘Employee benefits’

(All amounts in C thousands unless otherwise stated)

Page 150: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

19Rp140(a),141(a-h)

The movement in the net defined benefit obligation over the year is as follows:

Presentvalue of

obligation

Fair valueof planassets Total

Impact ofminimum

fundingrequirement

/assetceiling Total

At 1 January 2011 3,479 (2,264) 1,215 120 1,335Current service cost 498 – 498 – 498Interest expense/(income) 214 (156) 58 5 63

712 (156) 556 5 561

Remeasurements:– Return on plan assets,excluding amountsincluded in interestexpense/(income) – (85) (85) – (85)– (Gain)/loss from changein demographicassumptions 20 – 20 – 20– (Gain)/loss from changein financial assumptions 61 – 61 – 61– Experience (gains)/losses 641 – 641 – 641– Change in asset ceiling,excluding amountsincluded in interestexpense – – – 80 80

722 (85) 637 80 717

Exchange differences (324) 22 (302) – (302)Contributions:– Employers – (411) (411) – (411)– Plan participants 30 (30) – – –Payments from plans:– Benefit payments (127) 127 – – –

At 31 December 2011 4,492 (2,797) 1,695 205 1,900

At 1 January 2012 4,492 (2,797) 1,695 205 1,900Current service cost 751 – 751 – 751Interest expense/(income) 431 (308) 123 9 132Past service cost andgains and losses onsettlements 65 – 65 – 65

1,247 (308) 939 9 948

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 139

Appendix V – IAS 19 (revised), ‘Employee benefits’

(All amounts in C thousands unless otherwise stated)

Page 151: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Presentvalue of

obligation

Fair valueof planassets Total

Impact ofminimum

fundingrequirement

/assetceiling Total

Remeasurements:– Return on plan assets,excluding amountsincluded in interestexpense/(income) – (187) (187) – (187)– (Gain)/loss from changein demographicassumptions 32 – 32 – 32– (Gain)/loss from changein financial assumptions 121 – 121 – 121– Experience (gains)/losses (150) – (150) – (150)– Change in asset ceiling,excluding amountsincluded in interestexpense – – – 100 100

3 (187) (184) 100 (84)

Exchange differences (61) (25) (86) – (86)Contributions:– Employers – (908) (908) – (908)– Plan participants 55 (55) – – –Payments from plans:– Benefit payments (566) 566 – – –– Settlements (280) 280 – – –Acquired in a businesscombination 3,691 (1,777) 1,914 – 1,914

At 31 December 2012 8,581 (5,211) 3,370 314 3,684

19Rp141 One of the plans has a surplus that is not recognised on the basis that futureeconomic benefits are not available to the entity in the form of a reduction in futurecontributions or a cash refund.

19Rp139(c) In connection with the closure of a factory, a curtailment loss was incurred and asettlement arrangement agreed with the plan trustees, effective December 30, 2012,which settled all retirement benefit plan obligations relating to the employees of thatfactory.

140 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix V – IAS 19 (revised), ‘Employee benefits’

(All amounts in C thousands unless otherwise stated)

Page 152: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

DV The defined benefit obligation and plan assets are composed by country as follows:

2012 2011

UK US Others Total UK US Others Total

Present value ofobligation 3,843 4,215 523 8,581 2,962 1,050 480 4,492Fair value of planassets (2,674) (2,102) (435) (5,211) (2,018) (394) (385) (2,797)

1,169 2,113 88 3,370 944 656 95 1,695Impact of minimumfunding requirement/asset ceiling – – 314 314 – – 205 205

Total 1,169 2,113 402 3,684 944 656 300 1,900

19Rp144 The significant actuarial assumptions were as follows1:

2012 2011

UK US UK US

Discount rate 5.1% 5.2% 5.5.% 5.6%Salary growth rate 4.0% 4.5% 4.5% 4.0%Pension growth rate 3.0% 2.8% 3.1% 2.7%

Assumptions regarding future mortality are set based on actuarial advice inaccordance with published statistics and experience in each territory. Theseassumptions translate into an average life expectancy in years for a pensionerretiring at age 651:

2012 2011

UK US UK US

Retiring at the end of the reportingperiod:– Male 22 20 22 20– Female 25 24 25 24Retiring 20 years after the end of thereporting period– Male 24 23 24 23– Female 27 26 27 26

1 Significant actuarial assumptions for other plans not in UK or US have not been included for purposes of these

illustrative financial statements.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 141

Appendix V – IAS 19 (revised), ‘Employee benefits’

(All amounts in C thousands unless otherwise stated)

Page 153: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

19Rp145(a) The sensitivity of the defined benefit obligation to changes in the weighted principalassumptions is:

Impact on defined benefit obligation

Change inassumption

Increase inassumption

Decrease inassumption

Discount rate 0.50% Decrease by 8.2% Increase by 9.0%Salary growth rate 0.50% Increase by 1.8% Decrease by 1.7%Pension growth rate 0.50% Increase by 4.7% Decrease by 4.4%

Increase by 1 yearin assumption

Decrease by 1 yearin assumption

Life expectancy Increase by 2.8% Decrease by 2.9%

19Rp145(b) The above sensitivity analyses are based on a change in an assumption whileholding all other assumptions constant. In practice, this is unlikely to occur, andchanges in some of the assumptions may be correlated. When calculating thesensitivity of the defined benefit obligation to significant actuarial assumptions thesame method (present value of the defined benefit obligation calculated with theprojected unit credit method at the end of the reporting period) has been applied aswhen calculating the pension liability recognised within the statement of financialposition.

19Rp145(c) The methods and types of assumptions used in preparing the sensitivity analysis didnot change compared to the previous period.

19Rp138 (b) Post-employment medical benefits

DV, 19Rp144 The group operates a number of post-employment medical benefit schemes,principally in the US. The majority of these plans are unfunded. The method ofaccounting, significant assumptions and the frequency of valuations are similar tothose used for defined benefit pension schemes set out above with the addition ofactuarial assumptions relating to the long-term increase in healthcare costs of 8.0% ayear (2011:7.6%) and claim rates of 6% (2011: 5.2%).

19Rp140(a) The amounts recognised in the balance sheet are determined as follows:

2012 2011

Present value of funded obligations 705 340Fair value of plan assets (605) (294)

Deficit of the funded plans 100 46

1,310 655

Liability in the balance sheet 1,410 701

142 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix V – IAS 19 (revised), ‘Employee benefits’

(All amounts in C thousands unless otherwise stated)

Page 154: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

19Rp140(a),141(a-h)

The movement in the net defined benefit obligation over the year is as follows:

Present valueof obligation

Fair value ofplan assets Total

At 1 January 2011 708 (207) 501Current service cost 107 – 107Interest expense/(income) 25 (13) 12

132 (13) 119

Remeasurements:– Return on plan assets, excluding amounts includedin interest expense/(income) – (11) (11)– (Gain)/loss from change in demographic assumptions 3 – 3– (Gain)/loss from change in financial assumptions 7 – 7– Experience (gains)/losses 194 – 194

204 (11) 193

Exchange differences (31) 2 (29)Contributions/premiums paid:– Employers (10) (73) (83)Payments from plans:– Benefit payments (8) 8 –

At 31 December 2011 995 (294) 701

At 1 January 2012 995 (294) 701Current service cost 153 – 153Interest expense/(income) 49 (18) 31

202 (18) 184

Remeasurements:– Return on plan assets, excluding amounts includedin interest expense/(income)

– (33) (33)

– (Gain)/loss from change in demographic assumptions 4 – 4– (Gain)/loss from change in financial assumptions 10 – 10– Experience (gains)/losses (16) – (16)

(2) (33) (35)

Exchange differences 37 (5) 32Contributions/premiums paid:– Employers (12) (185) (197)Payments from plans:– Benefit payments (7) 7 –Acquired in a business combination (note 39) 802 (77) 725

At 31 December 2012 2,015 (605) 1,410

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 143

Appendix V – IAS 19 (revised), ‘Employee benefits’

(All amounts in C thousands unless otherwise stated)

Page 155: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

(c) Post-employment benefits (pension and medical)

19Rp142 Plan assets are comprised as follows:

2012 2011

QuotedUn-

quoted Total in % QuotedUn-

quoted Total in %

Equity instruments 1,824 31% 1,216 39%Informationtechnology 502 – 502 994 – 994Energy 557 – 557 – – –Manufacturing 746 – 746 194 – 194Other – 19 19 – 28 28

Debt instruments 1,816 31% 420 14%Government 916 – 916 321 – 321Corporate bonds(Investment grade) 900 – 900 99 – 99Corporate bonds(Non-investmentgrade) 68 277 345 41 110 151

Property 1,392 24% 1,094 35%in US – 800 800 – 697 697in UK – 247 247 – 246 246

Qualifying insurancepolicies

– 496 496 9% – 190 190 6%

Cash and cashequivalents

177 – 177 3% 94 – 94 3%

Investment funds 111 – 111 2% 77 – 77 2%

Total 3,977 1,839 5,816 100% 1,820 1,271 3,091 100%

19Rp143 Pension and medical plan assets include the company’s ordinary shares with a fairvalue of C136 (2011: C126) and US real estate occupied by the group with a fairvalue of C612 (2011: C609).

19Rp139(b) Through its defined benefit pension plans and post-employment medical plans, thegroup is exposed to a number of risks, the most significant of which are detailedbelow:

Asset volatility The plan liabilities are calculated using a discount rate setwith reference to corporate bond yields; if plan assetsunderperform this yield, this will create a deficit. Both the UKand US plans hold a significant proportion of equities, whichare expected to outperform corporate bonds in the long-termwhile providing volatility and risk in the short-term.

As the plans mature, the group intends to reduce the level ofinvestment risk by investing more in assets that better matchthe liabilities. The first stage of this process was completed inFY12 with the sale of a number of equity holdings andpurchase of a mixture of government and corporate bonds.The government bonds represent investments in UK and USgovernment securities only. The corporate bonds are globalsecurities with an emphasis on the UK and US.

However, the group believes that due to the long-term natureof the plan liabilities and the strength of the supporting group,

144 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix V – IAS 19 (revised), ‘Employee benefits’

(All amounts in C thousands unless otherwise stated)

Page 156: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

a level of continuing equity investment is an appropriateelement of the group’s long term strategy to manage theplans efficiently. See below for more details on the group’sasset-liability matching strategy.

Changes in bond yields A decrease in corporate bond yields will increase planliabilities, although this will be partially offset by an increase inthe value of the plans’ bond holdings.

Inflation risk The majority of the plans’ benefit obligations are linked toinflation, and higher inflation will lead to higher liabilities(although, in most cases, caps on the level of inflationaryincreases are in place to protect the plan against extremeinflation). The majority of the plan’s assets are eitherunaffected by (fixed interest bonds) or loosely correlated with(equities) inflation, meaning that an increase in inflation willalso increase the deficit.

In the US plans, the pensions in payment are not linked toinflation, so this is a less material risk.

Life expectancy The majority of the plans’ obligations are to provide benefitsfor the life of the member, so increases in life expectancy willresult in an increase in the plans’ liabilities. This is particularlysignificant in the UK plan, where inflationary increases resultin higher sensitivity to changes in life expectancy.

19Rp146 In case of the funded plans, the group ensures that the investment positions aremanaged within an asset-liability matching (ALM) framework that has beendeveloped to achieve long-term investments that are in line with the obligationsunder the pension schemes. Within this framework, the Group’s ALM objective is tomatch assets to the pension obligations by investing in long-term fixed interestsecurities with maturities that match the benefit payments as they fall due and in theappropriate currency. The company actively monitors how the duration and theexpected yield of the investments are matching the expected cash outflows arisingfrom the pension obligations. The group has not changed the processes used tomanage its risks from previous periods. The group does not use derivatives tomanage its risk. Investments are well diversified, such that the failure of any singleinvestment would not have a material impact on the overall level of assets. Thelargest proportion of assets is invested in equities, although the group also invests inproperty, bonds, cash and investment (hedge) funds. The group believes thatequities offer the best returns over the long term with an acceptable level of risk. Themajority of equities are in a globally diversified portfolio of international blue chipentities, with a target of 60% of equities held in the UK and Europe, 30% in the USand the remainder in emerging markets.

19Rp147(a) The group has agreed that it will aim to eliminate the pension plan deficit over thenext nine years. Funding levels are monitored on an annual basis and the currentagreed contribution rate is 14% of pensionable salaries in the UK and 12% in the US.The next triennial valuation is due to be completed as at 31 December 2013. Thegroup considers that the contribution rates set at the last valuation date are sufficientto eliminate the deficit over the agreed period and that regular contributions, whichare based on service costs, will not increase significantly.

19Rp147(b) Expected contributions to post-employment benefit plans for the year ending 31December 2013 are C1,150.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 145

Appendix V – IAS 19 (revised), ‘Employee benefits’

(All amounts in C thousands unless otherwise stated)

Page 157: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

19Rp147(c) The weighted average duration of the defined benefit obligation is 25.2 years.

19Rp147(c) Expected maturity analysis of undiscounted pension and post-employment medicalbenefits:

At 31 December 2012Less than

a yearBetween

1-2 yearsBetween

2-5 yearsOver 5

years Total

Pension benefits 628 927 2,004 21,947 25,506Post-employment medicalbenefits 127 174 714 4,975 5,990

Total as at 31 December2012 755 1,101 2,718 26,922 31,496

146 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix V – IAS 19 (revised), ‘Employee benefits’

(All amounts in C thousands unless otherwise stated)

Page 158: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Appendix VI – IFRS 9, ‘Financial instruments’

This appendix presents an illustrative example of the requirements of IFRS 9, ‘Financialinstruments’, applicable to IFRS GAAP plc’s financial statements. IFRS 9 should be retrospectivelyapplied for annual periods beginning on or after 1 January 2015 and allows for early adoption. If anentity adopts IFRS 9 for annual periods beginning on or after 1 January 2012 but before 1 January2013 must elect either to provide the disclosures set out in paragraphs 44S-44W of IFRS 7 or torestate prior periods. If an entity adopts IFRS 9 on or after 1 January 2013 shall provide thedisclosures set out in paragraphs 44S-44W of IFRS 7 and the entity need not restate prior periods.

The main assumptions applied in this illustrative appendix are as follows:

1. IFRS GAAP plc decided to early adopt IFRS 9. It chose 1 January 2012 as the date of initialapplication.

2. The group decided to apply the limited exemption in IFRS 9p7.2.14 and has not restated priorperiods in its year of the initial application but provided the disclosures set out in paragraphs44S-44W of IFRS 7. Therefore:

(a) Where this exemption is applied, the entity should recognise any difference between theprevious carrying amount and the carrying amount at the beginning of the annualreporting period that includes the date of initial application in the opening retainedearnings (or other component of equity, as appropriate) of the reporting period thatincludes the date of initial application. In this appendix, IFRS plc does not have any suchdifference mainly because there were no changes in classification that could originatesuch a difference (that is, financial assets previously classified at amortised cost or costand now classified as fair value through profit or loss or vice versa). However, IFRS plc didreclass amounts within equity, from other reserves to retained earnings, due to areclassification of available for sale debt instruments to fair value through profit or loss.

(b) The entity is not required to present a statement of financial position at the beginning ofthe earliest comparative period in accordance with IAS1p10(f), because comparativeinformation is not restated as a result of early adoption.

(c) As the group is not restating prior periods, it discloses the applicable accounting policiesfor both periods, applying IAS 39 for the prior period and IFRS 9 for the current period.This appendix only includes the disclosures regarding IFRS 9.

(d) The previous point is also relevant for the notes regarding classification, measurementand disclosure of financial instruments previously applied, which are retained for theprevious period. This illustrative appendix only includes the disclosures regarding IFRS 9for the current period.

3. The group elected to present in other comprehensive income changes in the fair value of all itsequity investments previously classified as available for sale, because its business model isnot to hold these equity investments for trading. These investments do not meet the definitionof held for trading of IAS39p1 and IAS39p9 (IFRS 9p5.7.5). For this reason equity investmentsat fair value for through other comprehensive income were all classified as non-current.

4. Debt securities were not considered to meet the criteria to be classified at amortised cost inaccordance with IFRS 9, because the objective of the group’s business model is not to holdthese debt securities in order to collect their contractual cash flows. They were thereforereclassified from available for sale to financial assets at fair value through profit or loss.

5. The group did not have any financial instruments designated as at fair value through profit orloss in the fair value option condition in accordance with IAS 39.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 147

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 159: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

6. The group did not designate any financial asset or financial liabilities as at fair value throughprofit or loss on initial application in accordance with IFRS 9p4.1.5 or IFRS 9p4.2.2.

7. The group does not have unquoted equities or derivatives on unquoted equities.

8. The group’s financial liabilities are measured at amortised cost except for the derivativefinancial instruments. No reclassifications have been made between categories and as notedabove, there are no financial liabilities designated at fair value through profit or loss. Giventhere is no impact to financial liabilities upon initial application of IFRS 9, they have not beencontemplated in this appendix.

Commentary

In November 2011, the IASB decided to consider making limited modifications toIFRS 9 to address specific application issues, the interaction with the insuranceproject and convergence with the FASB on their financial instruments project. Atarget exposure draft is expected in Q4 2012. As a result, certain areas of IFRS 9 arelikely to change including the transition guidance. Entities considering adoptingIFRS 9 should consider the impact of the limited modifications project.

148 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 160: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Consolidated income statement1

1p10(b), p81(a) Year ended31 December

1p113, 1p38 Note 2012 2011

Continuing operations1p82(a) Revenue 5 211,034 112,3601p99, 103 Cost of sales 6 (77,366) (46,682)

1p103 Gross profit 133,668 65,678

1p99, 103 Distribution costs (52,529) (21,213)1p99, 103 Administrative expenses (29,895) (10,426)1p99,103 Other income 7 1,900 1,2591p85 Other (losses)/gains – net 8 758 631p82(aa) Net gain/(loss) from derecognising financial assets

measured at amortised cost – –1p82(ca) Net gain/ loss) on reclassification of financial assets from

amortised cost to fair value through profit or loss – –

1p85 Operating profit2 53,902 35,361

1p85 Finance income 11 767 1,6091p82(b) Finance costs 11 (8,173) (12,197)

1p85 Finance costs – net 11 (7,406) (10,588)1p82(c) Share of (loss)/profit of associates 12(b) 215 145

1p85 Profit before income tax 46,711 24,918

1p82(d),12p77 Income tax expense 13 (14,611) (8,670)

1p85 Profit for the year from continuing operations 32,100 16,248

IFRS5p33(a) Discontinued operationsProfit for the year from discontinued operations 25 100 120

1p82(f) Profit for the year 32,200 16,368

Profit attributable to:1p83(a)(ii) Owners of the parent 29,652 15,5121p83(a)(i),27p27

Non controlling interests 2,548 856

32,200 16,368

Basic earnings per share33p66 From continuing operations 14 1.31 0.7533p68 From discontinued operations3 0.01 0.01

33p66 From profit for the year 1.32 0.76

Diluted earnings per share33p66 From continuing operations 14 1.19 0.7133p68 From discontinued operations 0.01 0.01

33p66 From profit for the year 1.20 0.72

The notes on pages 19 to 109 are an integral part of these consolidated finanicalstatements.

1 See the commentary on the income statement in the primary financial statements of this publication, paras 12

and 13.2 IAS 1 does not prescribe the disclosure of operating profit on the face of the income statement. However,

entities are not prohibited from disclosing this or a similar line item.3 EPS for discontinued operations may be given in the notes to the financial statements instead of the income

statement.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 149

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 161: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Commentary

IFRS plc has no ‘Net gains/(losses) from derecognising financial assets measuredat amortised cost’ or ‘Net gains/(losses) on reclassification of financial assets fromamortised cost to fair value through profit or loss’. However, these line items areshown for illustrative purposes, as they are required in IAS 1p82(aa) and (ca) asIFRS 9 consequential amendments.

150 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 162: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Consolidated statement of comprehensive income

Year ended31 December

Note 2012 2011

Profit for the year 32,200 16,368Other comprehensive income:

1p82(g) Gains on revaluation of land and buildings 29 755 759IFRS7p20(a)(ii) Change in value of available-for-sale financial assets 29 – 912IFRS9p5.7.1,IFRS7p20(a)(vii)

Gain/(loss) arising on revaluation of financial assets at fairvalue through other comprehensive income 29 477 –

1p82(h) Share of other comprehensive income of associates 29 (86) 9119p93B,1p82(g)

Actuarial loss on post employment benefit obligations 28,33 – (494)

1p82(g) Impact of change in Euravian tax rate on deferred tax1 28,32 (10) –IFRS7p23(c) Cash flow hedges 29 64 (3)1p82(g) Net investment hedge 29 (45) 401p82(g),21p52(b)

Currency translation differences 29 2,413 (1,111)

Other comprehensive income for the year, net of tax 3,568 194

1p82(i) Total comprehensive income for the year 35,768 16,562

Attributable to:1p83(b)(ii) Owners of the parent 32,968 15,7461p83(b)(i) Non-controlling interests 2,800 816

Total comprehensive income for the year 35,768 16,562

Total comprehensive income attributable to equityshareholders arises from:Continuing operations 32,868 15,626

IFRS5p33(d) Discontinued operations 25 100 120

32,968 15,746

Items in the statement above are disclosed net of tax. The income tax relating to eachcomponent of other comprehensive income is disclosed in note 13.

The notes on pages 19 to 109 are an integral part of these consolidated financialstatements.

1 The impact of change in Euravian tax rate is shown for illustrative purposes.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 151

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 163: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Consolidated balance sheet

As at 31 December

Note 2012 2011

1p10(a), p113 Assets1p60, 66 Non-current assets1p54(a) Property, plant and equipment 16 155,341 100,2331p54(c) Intangible assets 17 26,272 20,7001p54(e), 28p38 Investments in associates 12 13,373 13,2441p54(o), p56 Deferred income tax assets 32 3,520 3,3211p54(d),IFRS7p8(d)

Available-for-sale financial assets 19 – 14,910

1p54(d),IFRS7p11A

Financial assets at fair value through othercomprehensive income 19 18,735 –

1p54(d),IFRS7p8(a)

Derivative financial instruments 20 395 245

1p54(d),IFRS7p8(a)

Financial assets at fair value through profit or loss 635 –

1p54(h),IFRS7p8(c)

Trade and other receivables 21 2,322 1,352

220,593 154,005

1p60, 1p66 Current assets1p54(g) Inventories 22 24,700 18,1821p54(h),IFRS7p8(c)

Trade and other receivables 21 19,765 18,330

1p54(d),IFRS7p8(a)

Derivative financial instruments 20 1,069 951

1p54(d),IFRS7p8(a)

Financial assets at fair value through profit or loss 23 11,820 7,972

1p54(i),IFRS7p8

Cash and cash equivalents (excluding bank overdrafts) 24 17,928 34,062

75,282 79,497

IFRS5p38,40 Assets of disposal group classified as held for sale 25 3,333 –

78,615 79,497

Total assets 299,208 233,502

Equity and liabilities1p54(r) Equity attributable to owners of the parent1p78(e), 54(r) Ordinary shares 26 25,300 21,0001p78(e), 55 Share premium 26 17,144 10,4941p78(e) Other reserves 29 12,240 7,0051p78(e), 55 Retained earnings 28 69,201 48,681

123,885 87,180

1p54(q) Non-controlling interests 7,888 1,766

Total equity 131,773 88,946

152 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 164: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

As at 31 December

Note 2012 2011

Liabilities1p60, p69 Non-current liabilities1p54(m),IFRS7p8(f)

Borrowings 31 115,121 96,346

1p54(m),IFRS7p8(e)

Derivative financial instruments 20 135 129

1p54(o), 1p56 Deferred income tax liabilities 32 12,370 9,0531p55, 1p78(d) Retirement benefit obligations 33 4,635 2,2331p54(l),1p78(d)

Provisions for other liabilities and charges 35 1,320 274

133,581 108,035

1p60, 1p69 Current liabilities1p54(k),IFRS7p8(f)

Trade and other payables 30 16,670 12,478

1p54(n) Current income tax liabilities 2,566 2,7711p54(m),IFRS7p8(f)

Borrowings 31 11,716 18,258

1p54(m),IFRS7p8(e)

Derivative financial instruments 20 460 618

1p54(l) Provisions for other liabilities and charges 35 2,222 2,396

33,634 36,521

IFRS5p38,1p54(p)

Liabilities of disposal group classified as held 25 220 –

33,854 36,521

Total liabilities 167,435 144,556

Total equity and liabilities 299,208 233,502

10p17 The notes on pages 19 to 109 are an integral part of these consolidated financialstatements.

Commentary — Consolidated balance sheet

IFRS9p7.2.14 An entity should apply IFRS 9 retrospectively in accordance to the transitionprovisions. However, these transition provisions have an exception that allow anentity that adopts IFRS 9 for reporting periods beginning on or after 1 January 2012but before 1 January 2013 not to restate prior periods if disclosures set inparagraphs 44S-44W of IFRS 7 are provided. IFRS GAAP plc decided to providethe disclosures, therefore, the requirement to present a statement of financialposition as at the beginning of the earliest comparative period in accordance withIAS 1p10(f) is not required in this example.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 153

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 165: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Consolidated statement of changes in equity

Attributable to equity holders of the company

1p108,109

NoteShare

capitalShare

premiumOther

reserves1Retainedearnings Total

Non-cont-

rollinginterest

Totalequity

Balance as at1 January 2011 20,000 10,424 6,364 48,470 85,258 1,500 86,758

1p106(d)(i) Profit for the year – – – 15,512 15,512 856 16,368

Other

comprehensive

income for the year2 – – 641 -407 234 (40) 1941p106(a) Total

comprehensiveincome for the year – – 641 15,105 15,746 816 16,562

IFRS2p50 Value of employee

services 28 – – – 822 822 – 822

Tax credit relating to

share option scheme 28 – – – 20 20 – 20

Proceeds from

shares issued 26 1,000 70 – – 1,070 – 1,0701p106(d)(iii) Dividends to equity

holders of the

company 34 – – – (15,736) (15,736) (550) (16,286)

1p106(d)(iii) Total contributionby anddistributions toowners of the

company, recogniseddirectly in equity 1,000 70 – (14,894) (13,824) (550) (14,374)

Balance as at 31December 2011 21,000 10,494 7,005 48,681 87,180 1,766 88,946

Balance at 1January 2012 21,000 10,494 7,005 48,681 87,180 1,766 88,946

IFRS9p7.2.14 Effect on change in

accounting policy

for classification and

measurement of

financial assets – – (30) 30 – – –1p106(d)(i) Profit for the year – – – 29,652 29,652 2,548 32,200

Other

comprehensive

income for the year2 – – 3,096 220 3,316 252 3,568

1p106(a) Totalcomprehensiveincome for the year – – 3,096 29,872 32,968 2,800 35,768

1 Individual reserves can be grouped into ‘other reserves’ in the statement of changes in equity if these are similar in

nature and can be regarded as a component of equity. If the individual reserves are not shown in the statement of

changes in equity, an analysis should be given in the notes.2 Companies can implement this by either (a) showing each line item of other comprehensive income separately in

the above statement; or (b) by having a single-line presentation of other comprehensive income (as shown above)

plus a separate note showing an analysis of each item of other comprehensive income for each component of

equity. IFRS GAAP plc has provided the disclosure in note 29.

154 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 166: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Attributable to owners of the parent

NoteShare

capitalShare

premiumOther

reservesRetainedearnings Total

Non-cont-

rollinginterest

Totalequity

IFRS2p50 Value of employee

services 28 – – – 690 690 – 690

Tax credit relating to

share option

scheme 28 – – – 30 30 – 30

Proceeds from

shares issued 26 750 200 – – 950 – 950

Purchase of treasury

shares 29 – – (2,564) – (2,564) – (2,564)

Issue of ordinary

shares related to

business

combination 26 3,550 6,450 – – 10,000 – 10,000

Convertible bond –

equity component 29 – – 5,433 – 5,433 – 5,4331p106(d)(iii) Dividends to equity

holders of the

company 35 – – – (10,102) (10,102) (1,920) (12,022)

1p106(d)(iii) Total contributionby anddistributions toowners of thecompany,recognised directly

in equity 4,300 6,650 2,869 (9,382) 4,437 (1,920) 2,517

1p106(d)(iii) Non-controlling

interest arising on

business

combination 39 – – – – – 4,542 4,5421p106(d)(iii) Acquisition of non-

controlling interest

in XYZ Group 40 – – (400) – (400) (300) (700)1p106(d)(iii) Decrease in

ownership 40 – – (300) – (300) 1,000 700

1p106(d)(iii) Total transactions

with owners of thecompany,recognised directlyin equity 4,300 6,650 2,869 (9,382) 4,437 2,622 7,059

Balance as at 31

December 2012 25,300 17,144 12,240 69,201 123,885 7,888 131,773

The notes to pages 19 to 109 are an integral part of these consolidated financialstatements.

If the individual reserves are not shown on the face of the statement of changes inequity, an analysis should be given in the notes.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 155

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 167: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

2. Summary of significant accounting policies

2.1 Basis of preparation

2.1.1 Changes in accounting policy and disclosures

(a) New and amended standards adopted by the group

(Refer to the note 2.1.1 in the main section of this publication.)

8p28 IFRS 9, ‘Financial instruments’, addresses the classification, measurement andrecognition of financial assets and financial liabilities. IFRS 9 was issued in November2009 and October 2010. It was amended in December 2011. It replaces the parts ofIAS 39 that relate to the classification and measurement of financial instruments.IFRS 9 requires financial assets to be classified into two measurement categories:those measured as at fair value and those measured at amortised cost. Thedetermination is made at initial recognition. The classification depends on the entity’sbusiness model for managing its financial instruments and the contractual cash flowcharacteristics of the instrument. For financial liabilities, the standard retains most ofthe IAS 39 requirements. The main change is that, in cases where the fair valueoption is taken for financial liabilities, the part of a fair value change due to an entity’sown credit risk is recorded in other comprehensive income rather than the incomestatement, unless this creates an accounting mismatch. Adoption of IFRS 9 ismandatory from 1 January 2015; earlier adoption is permitted.

8p28, IFRS9p7.2.2, p7.2.3,p7.2.14

The group has adopted IFRS 9 from 1 January 2012, as well as the relatedconsequential amendments to other IFRSs, because this new accounting policyprovides reliable and more relevant information for users to assess the amounts,timing and uncertainty of future cash flows. In accordance with the transitionprovisions of and choices provided by the standard, comparative figures have notbeen restated.

IFRS9 p7.2.4 The group’s management has assessed the financial assets and financial liabilitiesheld by the group at the date of initial application of IFRS 9 (1 January 2012). Themain effects resulting from this assessment were:& Investments in debt securities previously classified as available for sale, do not

meet the criteria to be classified as at amortised cost in accordance with IFRS 9.They are now therefore classified as financial assets at fair value through profit orloss. As a result, on 1 January 2012 assets with a fair value of C264 at 1 January2012 were transferred to investments held at fair value through profit or loss; theirrelated fair value gains of C30 were reclassified from the available-for-saleinvestments reserve to retained earnings. In 2012, fair value gains related to theseinvestments amounting to C15 were recognised in profit or loss (taxation effecthas been ignored for this illustrative purposes).

& Equity investments not held for trading that were previously measured at fairvalue and classified as available for sale have been designated as at fair valuethrough other comprehensive income. As a result, fair value gains of C2,188 werereclassified from the available-for-sale investments reserve to the investmentsrevaluation reserve at 1 January 2012. These equity investments at fair value forthrough other comprehensive income were all classified as non-current.

156 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 168: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

There was no difference between the previous carrying amount (IAS 39) and therevised carrying amount (IFRS 9) of the financial assets at 1 January 2012 to berecognised in opening retained earnings.

8p28(f) The effect of this change in accounting policy on earnings per share is shown in note34.

2.9.1 Classification prior to 1 January 2012

(Refer to the note 2.9.1 in the main section of this publication.)

2.9.2 Recognition and measurement prior to 1 January 2012

(Refer to the note 2.9.2 in the main section of this publication.)

2.9.3 Classification from 1 January 2012

IFRS9p4.1.1 As from 1 January 2012, the group classifies its financial assets in the followingmeasurement categories: those at measured fair value and those measured atamortised cost. This classification depends on whether the financial asset is a debt orequity investment.

Debt investments

(a) Financial assets at amortised cost

IFRS9p4.1.2 A debt investment is classified as ‘amortised cost’ only if both of the following criteriaare met: the objective of the group’s business model is to hold the asset to collect thecontractual cash flows; and the contractual terms give rise on specified dates to cashflows that are solely payments of principal and interest on the principal outstanding.The nature of any derivatives embedded in the debt investment are considered indetermining whether the cash flows of the investment are solely payment of principaland interest on the principal outstanding and are not accounted for separately.

(b) Financial assets at fair value

IFRS9p4.1.4 If either of the two criteria above are not met, the debt instrument is classified as ‘fairvalue through profit or loss’.

IFRS9p4.1.5 The group has not designated any debt investment as measured at fair value throughprofit or loss to eliminate or significantly reduce an accounting mismatch.

Equity investments

IFRS9p5.7.5,p5.7.6

All equity investments are measured at fair value. Equity investments that are held fortrading are measured at fair value through profit or loss. For all other equityinvestments, the group can make an irrevocable election at initial recognition torecognise changes in fair value through other comprehensive income rather thanprofit or loss.

2.9.4 Recognition and measurement from 1 January 2012

IFRS9p3.1.2 Regular purchases and sales of financial assets are recognised on the trade-date —the date on which the group commits to purchase or sell the asset. Financial assetsare derecognised when the rights to receive cash flows from the investments have

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 157

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 169: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

expired or have been transferred and the group has transferred substantially all risksand rewards of ownership.

IFRS9p5.1.1,p5.2.1

At initial recognition, the group measures a financial asset at its fair value plus, in thecase of a financial asset not at fair value through profit or loss, transaction costs thatare directly attributable to the acquisition of the financial asset. Transaction costs offinancial assets carried at fair value though profit or loss are expensed in the incomestatement.

IFRS9p5.7.1 A gain or loss on a debt investment that is subsequently measured at fair value and isnot part of a hedging relationship is recognised in profit or loss and presented in theincome statement within ‘other (losses)/gains — net’ in the period in which theyarise.

IFRS9p5.7.2 A gain or loss on a debt investment that is subsequently measured at amortised costand is not part of a hedging relationship is recognised in profit or loss when thefinancial asset is derecognised or impaired and through the amortisation processusing the effective interest rate method (note 2.11).

IFRS9p5.7.5,p5.7.6

The group subsequently measures all equity investments at fair value. Where thegroup’s management has elected to present unrealised and realised fair value gainsand losses on equity investments in other comprehensive income, there is nosubsequent recycling of fair value gains and losses to profit or loss. Dividends fromsuch investments continue to be recognised in profit or loss as long as theyrepresent a return on investment.

IFRS9p4.4.1 The group is required to reclassify all affected debt investments when and only whenits business model for managing those assets changes.

2.11 Impairment of financial assets

(a) Assets carried at amortised cost

IFRS9p5.2.2,39p58, p59

The group assesses at the end of each reporting period whether there is objectiveevidence that a financial asset or group of financial assets measured at amortisedcost is impaired. A financial asset or a group of financial assets is impaired andimpairment losses are incurred only if there is objective evidence of impairment as aresult of one or more events that occurred after the initial recognition of the asset (a‘loss event’) and that loss event (or events) has an impact on the estimated futurecash flows of the financial asset or group of financial assets that can be reliablyestimated.

(Refer to the note 2.11(a) in the main section of this publication.)

(b) Assets classified as available for sale (applicable until 31 December 2011)

(Refer to the note 2.11(b) in the main section of this publication.)

158 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 170: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Commentary – accounting policies for financial liabilities

IFRS9p4.2.2,p5.7.7

The application of IFRS 9 for the financial liabilities of IFRS GAAP plc does notrepresent a change for the entity. For accounting policy please refer to notes insection 2 of the main section of this publication. However, entities having financialliabilities designated at fair value through profit or loss accounting policy wouldpossibly be modified. As per IFRS9p4.2.2 and IFRS9p5.7.7 the effects of changesin the liabilities credit risk should be presented in other comprehensive incomeunless it creates or enlarges an accounting mismatch in wich case it should bepresented in profit or loss.

Commentary – summary of significant accounting policies –IFRS 9

IFRS9p4.1.1,p4.1.2, p4.1.4

IFRS 9 includes a single model that has only two measurement categories:amortised cost and fair value. To qualify for amortised cost accounting, theinstrument must meet two criteria: (1) the objective of the business model is to holdthe financial asset for the collection of the cash flows; and (2) all contractual cashflows represent only principal and interest on that principal. All other instrumentsare mandatorily measured at fair value. Classification under IFRS 9 is determined atinception based on the two criteria previously described.

IFRS9p5.7.5,B5.7.1

IFRS 9 requires all equity investments to be measured at fair value. However anentity may make an irrevocable election at initial recognition to present all fair valuechanges for non-trading equity investments in other comprehensive income. Thereis no subsequent recycling of fair value gains and losses to profit or loss; there istherefore no impairment. The standard also requires recognition of dividends fromthat investment in profit or loss when the entity’s right to receive payment of thedividend is established in accordance with IAS 18.

IFRS9p4.4.1,p5.6.1, p5.6.2,B4.4.1-4.4.3

IFRS 9 prohibits reclassifications between fair value and amortised cost except inrare circumstances when the entity’s business model changes. All reclassificationsare accounted for prospectively. Any difference between the carrying amount andfair value on a reclassification is recognised in a separate line in profit or loss. Toensure full transparency, the standard requires additional disclosures for anyreclassifications.

IFRS9p4.1.5 IFRS 9 continues to allow entities the option to designate assets at fair valuethrough profit or loss at initial recognition where this significantly reduces anaccounting mismatch. The designation at fair value through profit or loss isirrevocable.

IFRS9p7.2.11,pB5.4.14-5.4.17

IFRS 9 removes the exemption allowing unquoted equities and derivatives onunquoted equities to be measured at cost. Such investments are required to bemeasured at fair value through profit or loss. IFRS 9 provides guidance on whencost may be an appropriate estimate of fair value. Any difference between theprevious carrying amount in accordance with IAS 39 and fair value (IFRS 9) shouldbe recognised in the opening retained earnings of the reporting period thatincludes the date of initial application.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 159

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 171: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

IFRS9p7.1.1-7.2.2, p7.2.14

The effective date of IFRS 9 is 1 January 2015; early application is permitted. IFRS 9should be applied retrospectively. However, IFRS 9 as modified in December 2011provides exemption from restating comparative periods.

IFRS9p7.2.4 At the date of initial application of IFRS 9, an entity should assess whether afinancial asset meets the criteria in IFRS 9 p4.1.2(a) on the basis of the facts andcircumstances that exist at the date of initial application.

IFRS9p7.2.7 An entity may, at the date of initial application of IFRS 9, designate a financial assetat fair value through profit or loss (IFRS 9p4.1.5) or an investment in an equityinstrument at fair value through other comprehensive income (IFRS 9p5.7.5). Suchdesignations are made on the basis of the facts and circumstances that exist at thedate of initial application.

IFRS9p7.2.14 If an entity does not restate prior periods based o IFRS 9p7.2.14, it shouldrecognise any difference between the previous carrying amount and the carryingamount at the beginning of the annual reporting period that includes the date ofinitial application in the opening retained earnings (or other component of equity,as appropriate) of the reporting period that includes the date of initial application.

IFRS9pB5.7.3 IFRS 9p5.7.5 permits an entity to make an irrevocable election to present in othercomprehensive income changes in the fair value of an investment in an equityinstrument that is not held for trading. Such an investment is not a monetary item.The gain or loss that is presented in other comprehensive income in accordancewith IFRS 9p5.7.5 therefore includes any related foreign exchange component.

IFRS9p4.2.1,p4.2.2

Regarding financial liabilities IFRS 9 kept majority of the requirements of IAS 39.Financial liabilities are subsequent measured at amortised cost using the effectiveinterest method except for certain financial liabilities (as listed in IFRS 9p4.2.1)including financial liabilities at fair value through profit or loss.

IFRS9p4.2.2,p5.7.7

IFRS 9 kept the option to designate financial liabilities at fair value through profit orloss. However, it changed the accounting for effects in changes in own credit risk.As per IFRS 9p4.2.2 and IFRS 9p5.7.7, the effects of changes in the liabilities creditrisk should be presented in other comprehensive income unless it creates orenlarges an accounting mismatch – in which case, it should be presented in profitor loss.

3 Financial risk management

3.1 Financial risk factors

(Refer to note 3.1 in the main section of this publication.)

(a) Market risk

(Refer to note 3.1 (a) in the main section of this publication.)

(ii) Price risk

IFRS7p33(a)(b)The group is exposed to equity securities price risk because of investments held bythe group and classified on the consolidated balance sheet either as at fair value.

160 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 172: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

The group is not exposed to commodity price risk. To manage its price risk arisingfrom investments in equity securities, the group diversifies its portfolio. Diversificationof the portfolio is done in accordance with the limits set by the group.

The group’s investments in equity of other entities that are publicly traded areincluded in one of the following three equity indexes: DAX equity index, Dow Jonesequity index and FTSE 100 UK equity index.

IFRS7p40,IFRS7IG36

The table below summarises the impact of increases/decreases of the three equityindexes on the group’s post-tax profit for the year and on equity. The analysis isbased on the assumption that the equity indexes had increased/decreased by 5%with all other variables held constant and all the group’s equity instruments movedaccording to the historical correlation with the index:

Impact on post-tax profit in CImpact on other components of

equity in C

2012 2011 2012 2011

IndexDax 200 120 290 290Dow Jones 150 120 200 70FTSE 100 UK 60 30 160 150

Post-tax profit for the year would increase/decrease as a result of gains/losses onequity securities classified as at fair value through profit or loss. Other components ofequity would increase/decrease as a result of gains/losses on equity securitiesclassified as fair value through comprehensive income (2012) and available for sale(2011).

(iii) Cash flow and fair value interest rate risk

(Refer to note 3.1(a)(iii) in the main section of this publication.)

IFRS7p40,IFRS7IG36

At 31 December 2012, if interest rates on Currency-denominated borrowings hadbeen 0.1% higher/lower with all other variables held constant, post-tax profit for theyear would have been C22 (2011: C21) lower/higher, mainly as a result of higher/lower interest expense on floating rate borrowings; and C5 lower/higher mainly as aresult of a decrease/increase in the fair value of fixed rate financial assets measuredat fair value through profit or loss. Other components of equity in 2011 would havebeen C3 lower/higher for fixed rate financial assets classified as available for sale. At31 December 2012, if interest rates on UK pound-denominated borrowings at thatdate had been 0.5% higher/lower with all other variables held constant, post- taxprofit for the year would have been C57 (2011: C38) lower/higher, mainly as a resultof higher/lower interest expense on floating rate borrowings; and C6 lower/highermainly as a result of a decrease/increase in the fair value of fixed rate financial assetsclassified at fair value through profit or loss. Other components of equity in 2011would have been C4 lower/higher mainly as a result of a decrease/increase in the fairvalue of fixed rate financial assets classified as available for sale.

3.3 Fair value estimation

(Refer to note 3.3 in the main section of this publication.)

The following table presents the group’s assets and liabilities that are measured atfair value at 31 December 2012.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 161

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 173: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

(Refer to the analysis for the comparative year in the main section of this publication.)

Level 1 Level 2 Level 3 Total

AssetsFinancial assets at fair value:– Trading derivatives – 250 111 361– Trading equity securities 11,820 – – 11,820– Investment equity securities 18,735 – – 18,735– Debt investments 288 347 – 635Derivatives used for hedging – 1,103 – 1,103

Total assets 30,843 1,700 111 32,654

LiabilitiesFinancial liabilities at fair valuethrough profit or loss:– Trading derivatives – 268 – 268Derivatives used for hedging – 327 – 327

Total liabilities – 595 – 595

(Refer to note 3.3 in the main section of this publication.)

4 Critical accounting estimates and judgements

Estimates and judgements are continually evaluated and are based on historicalexperience and other factors, including expectations of future events that arebelieved to be reasonable under the circumstances.

1p125 4.1 Critical accounting estimates and assumptions

(Refer to note 4.1 in the main section of this publication.)

(c) Fair value of derivatives and other financial instruments

IFRS7p27 The fair value of financial instruments that are not traded in an active market (forexample, over-the-counter derivatives) is determined by using valuation techniques.The group uses its judgement to select a variety of methods and make assumptionsthat are mainly based on market conditions existing at the end of each reportingperiod. The group has used discounted cash flow analysis for various debtinvestments that are not traded in active markets.

The carrying amount of such debt investments would be an estimated C12 lower orC15 higher were the discount rate used in the discount cash flow analysis to differ by10% from management’s estimates.

(Refer to the note 4.1(d) onwards in the main section of this publication).

1p122 4.2 Critical judgements in applying the entity’s accounting policies

(Refer to the note 4.2 in the main section of this publication.)

(b) Impairment of available-for-sale equity investments

(The note in 4.2(b) is not relevant if the entity applies IFRS 9 as of the reporting date.)

162 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 174: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

7 Other income

2012 2011

18p35(b)(v) Dividend income on available-for-sale financial assets – 883IFRS7p11A(d) Dividend income on financial assets at fair value through

other comprehensive income 1,100 –18p35(b)(v) Dividend income on financial assets at fair value through profit

or loss 800 310

Investment income 1,900 1,193

Insurance reimbursement – 66

Total 1,900 1,259

The insurance reimbursement relates to the excess of insurance proceeds over thecarrying values of goods damaged.

8 Other (losses)/gains – net

2012 2011

IFRS7p20(a)(i) Financial assets at fair value through profit or loss (note 23):– Fair value losses (508) (238)– Fair value gains 1,441 –

IFRS7p20(a)(i) Foreign exchange forward contracts:– Held for trading 86 88

21p52(a) – Net foreign exchange gains/(losses) (note15) (277) 200IFRS7p24(a) Ineffectiveness on fair value hedges (note 20) (1) (1)IFRS7p24(b) Ineffectiveness on cash flow hedges (note 20) 17 14

Total 758 63

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 163

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 175: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

11 Finance income and costs

2012 2011

IFRS7p20(b) Interest expense:– Bank borrowings (5,317) (10,646)– Dividend on redeemable preference shares (note 31) (1,950) (1,950)– Convertible bond (note 31) (3,083) –– Finance lease liabilities (550) (648)

37p84(e) – Provisions: unwinding of discount (note 34) (44) (37)21p52(a) Net foreign exchange gains on financing activities (note 15) 2,594 996

Fair value gains on financial instruments:IFRS7p23(d) – Interest rate swaps: cash flow hedges, transfer from equity 102 88IFRS7p24(a)(i) – Interest rate swaps: fair value hedges 16 31IFRS7p24(a)(ii) Fair value adjustment of bank borrowings attributable to

interest rate risk (16) (31)

Finance costs (8,248) (12,197)

Less: amounts capitalised on qualifying assets 75 –

Total finance cost (8,173) (12,197)

Finance income:– Interest income on short-term bank deposits 550 489

IFRS7p20(b) – Interest income on available-for-sale financial assets – 984IFRS7p20(b) – Interest income on loans to related parties (note 41) 217 136

Finance income 767 1,609

Net finance costs (7,406) (10,588)

164 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 176: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

18a Financial instruments by category

IFRS7p6-8 Financial assets 2012

Financial assets measured at fair value through profit or lossIFRS9p4.1.4,IFRS7p8(a)

Financial assets held for trading:

– Investments in equity instruments held for trading (note 23) 11,820– Derivatives used for hedging (note 20) 1,103– Derivatives used for trading (note 20) 361

13,284

IFRS9p4.1.4,IFRS7p8(a)

Financial assets at fair value through profit or loss:

– Investments in debt securities (note 23) 635

635

IFRS9p5.7.5 Financial assets measured at fair value through other comprehensive income:– Investments in equity instruments (note 19) 18,735

18,735IFRS9p4.1.2 Financial assets measured at amortised cost:

– Trade and other receivables excluding pre-payments (note 21) 20,787– Cash and cash equivalents (note 24) 17,928

38,715

Total 71,369

IFRS7p6-8 Financial assets 2011

Loans and receivables:– Trade and other receivables excluding pre-payments (note 21) 18,536– Cash and cash equivalents (note 24) 34,062Assets at fair value through profit and loss:– Derivative financial instruments (note 20) 321– Financial assets at fair value through profit or loss (note 23) 7,972Derivatives used for hedging (note 20) 875Available for sale (note 19) 14,910

Total 76,676

Pre-payments are excluded from the trade and other receivables balance, as thisanalysis is required only for financial instruments (C1,300 and C1,146 as of 2012 and2011, respectively).

The categories in this disclosure for financial assets are determined by IFRS9 in 2012and by IAS 39 in 2011 (note 2.9). There are no changes to the disclosure categoriesfor financial liabilities.

IFRS7p6-8 Financial liabilities 2012 2011

Liabilities at fair value through the profit and loss:– Derivative financial instruments (note 20) 268 298Derivatives used for hedging (note 20) 327 449Other financial liabilities at amortised cost:– Borrowings (excluding finance lease liabilities) 117,839 104,006– Finance lease liabilities 8,998 10,598– Trade and other payables excluding statutory liabilities 15,668 11,518

Total 143,100 126,869

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 165

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 177: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Statutory liabilities are excluded from the trade payables balance, as this analysis isrequired only for financial instruments.

18b Credit quality of financial assets

2012 2011

IFRS7p36(c) Investments in debt securities (replacing available-for-sale debt securities)A (debt securities at fair value through profit or loss) 635 –A (debt securities classified as available for sale) – 264

635 264

(Refer to the note 18b in the main section of this publication.)

18c Classification of financial assets and liabilities at the date of initialapplication

IFRS7p44I,p44V

The classification and measurement category for each class of financial assets andliabilities at the date of initial application were as follows:

Measurement category Carrying amount

Financial asset Original (IAS 39) New (IFRS 9) Original(IAS 39)

New(IFRS 9)

Difference

Equity investments

(note 19)

Available for sale Financial assets

at fair value

through other

comprehensive

income

14,646 14,646 –

Debt securities

(note 19)

Available for sale Financial asset at

fair value through

profit or loss

264 264 –

Interest rate swaps

(note 20)

Derivatives used

for hedging

Derivatives used

for hedging

269 269 –

Forward foreign

exchange

contracts – cash

flow hedges (note

20)

Derivatives used

for hedging

Derivatives used

for hedging

606 606 –

Forward foreign

exchange

contracts – trading

(note 20)

Financial asset at

fair value through

profit or loss

Financial asset at

fair value through

profit or loss

321 321 –

Equity investments

– held for trading

(note 23)

Financial asset at

fair value through

profit or loss

Financial asset at

fair value through

profit or loss

7,972 7,972 –

Trade and other

receivables (note

21)

Loans and

receivables

Financial assets

at amortised cost

17,102 17,102 –

166 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 178: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Measurement category Carrying amount

Financial asset Original (IAS 39) New (IFRS 9) Original(IAS 39)

New(IFRS 9)

Difference

Loans to related

parties (note 21)

Loans and

receivables

Financial assets

at amortised cost

1,434 1,434 –

Cash and cash

equivalents (note

24)

Loans and

receivables

Financial assets

at amortised cost

34,062 34,062 –

Total financialassets

76,676 76,676 –

Derivative financial

instruments (note

20)

Financial liabilities

at fair value

through profit or

loss

Financial

liabilities at fair

value through

profit or loss

132 132 –

Derivatives used

for hedging (note

20)

Financial liabilities

at fair value

through profit or

loss/other

comprehensive

income

Financial

liabilities at fair

value through

profit or loss/

other

comprehensive

income

615 615 –

Borrowings

(excluding finance

lease liabilities –

note 31)

Financial liabilities

at amortised cost

Financial

liabilities at

amortised cost

104,006 104,006 –

Finance lease

liabilities (note 31)

Financial liabilities

at amortised cost

Financial

liabilities at

amortised cost

10,598 10,598 –

Trade and other

payables

excluding statutory

liabilities (note 30)

Financial liabilities

at amortised cost

Financial

liabilities at

amortised cost

11,518 11,518 –

Total financialliabilities

126,869 126,869 –

IFRS7p44J Debt securities, debentures and preference shares that are not equity do not meetthe criteria to be classified as at amortised cost in accordance with IFRS 9, becausethe objective of the group’s business model is not to hold these debt securities inorder to collect their contractual cash flows. Therefore, they were re-classified fromavailable for sale to financial assets at fair value through profit or loss.

IFRS7p11A(b) The group elected to present in other comprehensive income changes in the fairvalue of all its equity investments previously classified as available for sale, becausethe business model is to hold these equity investments for long-term strategicinvestment and not for trading.

IFRS7p44I(c) The group did not have any financial assets or financial liabilities in the statement offinancial position that were previously designated as fair value through profit or lossbut are no longer so designated. Neither did it designate any financial asset at fairvalue through profit or loss on initial application of IFRS 9.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 167

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 179: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Commentary

IFRS9pB7.2.1 At the date of initial application of IFRS 9, an entity must determine whether theobjective of the its business model for managing any of its debt investments meetsthe condition in IFRS9p4.1.2(a) or if its equity investments are eligible for theelection in IFRS9p5.7.5. For that purpose, an entity should determine whetherfinancial assets meet the definition of held for trading based on the facts andcircumstances that exist at the date of initial application.

IFRS9 AppdxA

According to Appendix A of IFRS 9 a financial asset or a financial liability is held fortrading if:(a) it is acquired or incurred principally for the purpose of selling or repurchasing it

in the near term;(b) on initial recognition it is part of a portfolio of identified financial instruments

that are managed together and for which there is evidence of a recent actualpattern of short- term profit-taking; or

(c) it is a derivative (except for a derivative that is a financial guarantee contract ora designated and effective hedging instrument).

For the purpose of this illustrative appendix, the equity investments previouslyclassified as available for sale do not meet the definition of financial assets held fortrading.

IFRS7p44I IFRS 7 requires an entity, when it first applies IFRS9, to disclose for each class offinancial assets and financial liabilities at the date of initial application:(a) the original measurement category and carrying amount determined in

accordance with IAS39;(b) the new measurement category and carrying amount determined in

accordance with IFRS9; and(c) the amount of any financial asset and liabilities that were previously designated

as measured at fair value through profit or loss but are no longer sodesignated.

IFRS9p7.2.14 The original and new carrying amounts to be included in this disclosure should beat the beginning of the annual reporting period that includes the date of initialapplication.

IFRS7p44J An entity should disclose qualitative information to enable users to understand thefollowing aspects, when it first applies IFRS 9:(a) how it applied the classification requirements in IFRS 9 to those financial

assets whose classification has changed as a result of applying IFRS 9.(b) the reasons for any designation or de-designation of financial assets or

financial liabilities as measured at fair value through profit or loss.

168 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 180: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

18d Reconciliation of financial assets and liabilities at the date of initialapplication

Financial assets

IFRS7p44S-44W

Measurement category

IAS 39carrying

amount 31December

2011Reclassifi-

cationsRemeasure-

ments

IFRS 9carryingamount

1 January2012

Retainedearningseffect on

1 January2012

Fair value through profit orloss1 9,168 9,168 –Additions:From available for sale (IAS 39) 264 – 264 30From amortised cost (IAS 39) –required reclassification – – – –From amortised cost (IAS 39) –fair value option elected at1 January 2012 – – – –Subtractions:To amortised cost (IFRS 9) – – –

Total change to fair valuethrough profit or loss 9,168 264 – 9,432 30

Fair value through othercomprehensive income2 14,910 – – 14,910Additions:From fair value through profitor loss (fair value option underIAS 39) – fair value throughother comprehensive incomeelected at 1 January 2012 – – – –From cost (IAS 39) – – – –Subtractions:Available for sale (IAS 39) tofair value through profit or loss(IFRS 9) (264) – (264) –Available for sale (IAS 39) toamortised cost (IFRS 9) – – – –

Total change to fair valuethrough othercomprehensive income 14,910 (264) – 14,646 –

1 Includes also hedging derivatives.2 The IAS 39 carrying amount at 31 December 2011 includes all investments that were previously classified as

available for sale under IAS 39 (both debt an equity investments). Given that the equity investments will continue

to be measured at fair value through OCI (albeit subject to different accounting under IFRS 9 than the previous

available for sale category under IAS 39), they have not been reclassified for the purposes of this table.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 169

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 181: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Measurement category

IAS 39carrying

amount 31December

2011Reclassifi-

cationsRemeasure-

ments

IFRS 9carryingamount

1 January2012

Retainedearningseffect on

1 January2012

Amortised cost 52,598 52,598 –Additions:From available for sale (IAS 39) – – – –From fair value through profitor loss (IAS 39) – requiredreclassification – – – –From fair value through profitor loss (IAS 39) – fair valueoption revoked at 1 January2012 – – – –Subtractions:To fair value through profit orloss (IFRS 9) – requiredreclassification – – – –To fair value through profit orloss (IFRS 9) – fair value optionelected at 1 January 2012 – – – –

Total change to amortisedcost 52,598 – – 52,598 –

Total financial assetsbalances, reclassificationsand remeasurements at1 January 2012 76,676 – – 76,676 30

Financial liabilities

IFRS7p44S-44W

Measurement category

IAS 39carrying

amount 31December

2011Reclassifi-

cationsRemeasure-

ments

IFRS 9carrying

amount 1January

2012

Retainedearnings

effect on 1January

2012

Fair value through profit orloss1 747 747 –Additions:From amortised cost (IAS 39) –fair value option elected at1 January 2012 – – – –Subtractions:To amortised cost (IFRS 9) –fair value option revoked at1 January 2012 – – –

Total change to fair valuethrough profit or loss 747 – – 747 –

1 Includes also hedging derivatives.

170 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 182: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Measurement category

IAS 39carrying

amount 31December

2011Reclassifi-

cationsRemeasure-

ments

IFRS 9carrying

amount 1January

2012

Retainedearnings

effect on 1January

2012

Amortised cost 126,122 126,122 –Additions:From fair value through profitor loss (IAS 39) – requiredreclassification – – – –From fair value through profitor loss (IAS 39) – fair valueoption revoked at 1 January2012 – – – –Subtractions:To fair value through profit orloss (IFRS 9) – fair value optionelected at 1 January 2012 – – – –

Total change to amortisedcost 126,122 – – 126,122 –

Total financial liabilitiesbalances, reclassificationsand remeasurements at 1January 2012 126,869 – – 126,869 –

Total change to retainedearnings – – – – 30

Commentary – reconciliation between IAS 39 and IFRS 9classification

IFRS7p44U IFRS 7p44U requires that in the reporting period in which IFRS9 is initially applied,the entity shall disclose for financial assets and financial liabilities that have beenreclassified so that they are measured at amortised cost as a result of the transitionto IFRS9 the following information:& fair value of the financial assets and liabilities at the end of the reporting period& fair value gain or loss that would have been recognised in profit or loss or other

comprehensive income during the reporting period if the financial assets offinancial liabilities had not been reclassified;

& the effective interest rate determined on the date of reclassification; and& the interest income or expense recognised.

IFRS GAAP plc has not made qualifying reclassifications therefore this disclosurerequirement is not illustrated.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 171

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 183: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

19 Available-for-sale financial assets and equity investments at fairvalue through other comprehensive income

Available-for-sale investments (applicable for the comparative period)

2011

At 1 January 2011 14,096Exchange differences (435)Additions 1,126Disposals –Net gains/(losses) transfer from equity (note 29) (152)

1p79(b) Net gains/(losses) transfer to equity (note 29) 275

At 31 December 2011 14,9101p66 Less: non-current portion (14,910)

1p66 Current portion –

IFRS7p20(a)(ii)

During 2011 the group removed profits of C187 and losses C35 from equity into theincome statement. Losses in the amount of C20 were due to impairments.

IFRS7p27(b),p31, p34

Available-for-sale financial assets as of the end of 2011 included the following:

2011

Listed securities:Equity securities – UK 8,300Equity securities – Europe 2,086Equity securities – US 4,260Unlisted securities:– Debt securities with fixed interest ranging from 6.3% to 6.5% and maturitydates between July 2013 and May 2015 264

Total 14,910

IFRS7p34(c) Available-for-sale financial assets as of the end of 2011 were denominated in thefollowing currencies:

2011

UK pound 8,121Euro 2,086US dollar 4,260Other currencies 443

Total 14,910

IFRS7p27 The fair values of unlisted securities are based on cash flows discounted using a ratebased on the market interest rate and the risk premium specific to the unlistedsecurities (2011: 5.8%).

IFRS7p36(a) The maximum exposure to credit risk at previous year-end was the carrying value ofthe debt securities classified as available for sale.

172 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 184: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Investments at fair value through other comprehensive income (applicable forthe current period)

2012

At 1 January 20121 –Balance transferred from AFS1 14,646Exchange differences 230Acquisition of sub (note 39) 473Additions 3,967Disposals (1,256)

1p79(b) Net gains/(losses) transfer to equity (note 29) 675

At 31 December 2012 18,735

Listed securities:– Equity securities – UK 8,335– Equity securities – Europe 5,850– Equity securities – US 4,550

IFRS7p11A Total investments at fair value through OCI 18,735

Less non-current portion (18,735)

Current portion –

IFRS7p11A(b),IFRS9p5.7.5,IFRS9 Appdx

Upon first application of IFRS9 the group has designated the above equityinvestments at fair value through other comprehensive income because they areheld for long-term investment rather than for trading. Accordingly, the whole portfoliois classified as non-current.

IFRS7p11A(d) Dividends recognised during 2012 related to these equity investments are shown innote 7.

IFRS7p11A(d-e), p11B

During 2012, the group disposed of investments with a cost of C1,256 frominvestments in equity instruments measured at fair value through othercomprehensive income. The investments were sold to maintain the group’s desiredbalance of investments between different industries. The fair value of theseinvestments at the date of derecognition was C1,386. The cumulative gain ondisposal was C130. There were no dividends recognised during the period relating tothese derecognised equity investments. As these investments were disposed afterthe date of application of IFRS 9 the gain on disposal was not transferred to the profitor loss but reclassified from the investment revaluation reserve to retained earningswithin equity.

1 The opening balance for investments at fair value through OCI does not include equity instruments that were

previously classified as available for sale under IAS 39. These equity instruments have been captured in the

balance transferred from AFS line. Furthermore, the balance transferred from AFS line excludes the debt

instruments that have been reclassified from AFS to fair value through profit or loss upon adoption of IFRS 9.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 173

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 185: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

23 Financial assets at fair value through profit or loss

(a) Financial assets mandatorily measured at fair value through profit or loss inaccordance with IFRS9

2012 2011

IFRS7p8(a),p31, p34(c)

Listed equity securities

– Equity securities – UK 5,850 3,560– Equity securities – Europe 4,250 3,540– Equity securities – US 1,720 872

Total listed equity securities (classified as current assets) 11,820 7,972

Listed debt securities– Debentures with fixed interest of 6.5% and maturity date of27 August 2014 210 –– Cumulative 9.0% redeemable preference shares 78 –Unlisted debt securities:– Debt securities with fixed interest ranging from 6.3% to 6.5%and maturity dates between July 2014 and May 2015 347 –

Total debt securities 635 –

Less non-current portion (635) –

Current portion – –

IFRS7p27 The fair value of all listed securities is based on their current bid prices in an activemarket. The fair values of unlisted securities are based on cash flows discountedusing a rate based on the market interest rate and the risk premium specific to theunlisted securities (2012: 6%).

7p15 Financial assets at fair value through profit or loss are presented within ‘operatingactivities’ as part of changes in working capital in the statement of cash flows(note 36).

Changes in fair values of financial assets at fair value through profit or loss arerecorded in ‘other (losses)/gains — net’ in the income statement (note 8).

IFRS7p36(a) The maximum exposure to credit risk at the reporting date is the carrying value of thedebt securities.

(b) Financial assets designated upon initial recognition at fair value through profit orloss

IFRS GAAP plc did not designate any financial assets at fair value through profitor loss.

174 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 186: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

IFRS7p34(c) Financial assets in equity and debt investments measured at fair value (through profitor loss or through other comprehensive income) are denominated in the followingcurrencies:

2012

UK pound 13,747Euros 10,100US dollars 6,270Other currencies 1,073

31,190

28 Retained earnings

1p106(d) At 1 January 2011 48,470Profit for the year 15,512

1p106(d) Dividends paid relating to 2010 (15,736)IFRS2p50 Value of employee services 82216p41 Depreciation transfer on land and buildings net of tax 8712p68C Tax credit relating to share option scheme 2019p93A Actuarial loss on post employment benefit obligations net of tax (494)

At 31 December 2011 48,681

At 1 January 2012 48,681IFRS9p7.2.14 Effect of change in accounting policy for classification and measurement of

financial assets (note 2.1) 30Profit for the year 29,652

1p106(d) Dividends paid relating to 2011 (10,102)IFRS2p50 Value of employee services 69016p41 Depreciation transfer on land and buildings net of tax 10012p68C Tax credit relating to share option scheme 30IFRS7p11A(e)IFRS9B5.7.1

Transfer of gain/(loss) realised on disposal of equity investment at fair valuethrough OCI

130

19p93A Actuarial loss on post employment benefit obligations net of tax –12p80(d) Impact of change in Euravian tax rate on deferred tax (10)

At 31 December 2012 69,201

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 175

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 187: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

29 Other reserves

Note

Conver-

tible

bond

Land

and

buildings

revalua-

tion Hedging

Treasury

shares

Avail-

able-

for-sale

invest-

ments

Invest-

ment

revalua-

tion

Trans-

lation

Trans-

actions

with

NCI Total

At 1 January 2011 – 1,152 65 – 1,320 – 2,977 – 5,514

Revaluation of land

and buildings – gross 16, 19 – 1,133 – – – – – – 1,133

Revaluation of land

and buildings – tax 13 – (374) – – – – – – (374)

Depreciation transfer

– gross – (130) – – – – – – (130)

Depreciation transfer

– tax – 43 – – – – – – 43

Revaluation of AFS –

gross – – – – 1,125 – – – 1,125

Revaluation transfer

AFS – gross 19 – – – – (152) – – – (152)

Revaluation of AFS –

tax – – – – (61) – – – (61)

Revaluation –

associates 12(b) – – – – (14) – – – (14)

Fair value gains in

year – – 300 – – – – – 300

Tax on fair value

gains 13 – – (101) – – – – – (101)

Transfers to sales – – (236) – – – – – (236)

Tax on transfer to

sales – – 79 – – – – – 79

Transfers to inventory – – (67) – – – – – (67)

Tax on transfer to

inventory 13 – – 22 – – – – – 22

Net investment

hedge 20 – – – – – – 40 – 40

Currency translation

differences – Group – (50) – – – – (171) – (221)

Currency translation

differences –

associates 12 – – – – – – 105 – 105

At 31 December

2012 – 1,774 62 – 2,218 – 2,951 – 7,005

Effect of change in

accounting policy for

classification and

measurement of

financial assets: 2.1

– Reclassification to

retained earnings,

items now classified

as FVTPL – – – – (30) – – – (30)

– Reclassification to

investment

revaluation reserve – – – – (2,188) 2,188 – – –

Gain/loss on disposal

of equity instruments

classifies as fair value

through OCI – – – – – (130) – – (130)

176 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 188: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Note

Conver-

tible

bond

Land

and

buildings

revalua-

tion Hedging

Treasury

shares

Avail-

able-

for-sale

invest-

ments

Invest-

ment

revalua-

tion

Trans-

lation

Trans-

actions

with

NCI Total

Revaluation of land

and buildings – gross 16,30 – 1,005 – – – – – – 1,005

Revaluation of land

and buildings – tax 13 – (250) – – – – – – (250)

Depreciation transfer

– gross – (149) – – – – – – (149)

Depreciation transfer

– tax – 49 – – – – – – 49

Gains/(loss) arising

on revaluation of

financial assets at fair

value through other

comprehensive

income – gross – – – – – 675 – – 675

Gains/(loss) arising

on revaluation of

financial assets at fair

value through other

comprehensive

income – tax – – – – – (198) – – (198)

Revaluation –

associates 12 – – – – – (12) – – (12)

Fair value gains in

year – – 368 – – – – – 368

Tax on fair value

gains 13 – – (123) – – – – – (123)

Transfers to sales – – (120) – – – – – (120)

Tax on transfers to

sales 13 – – 40 – – – – – 40

Transfers to inventory – – (151) – – – – – (151)

Tax on transfers to

inventory 13 – – 50 – – – – – 50

Net investment

hedge 20 – – – – – – (45) – (45)

Currency translation

differences – Group – 15 – – – – 2,146 – 2,161

Currency translation

differences –

associates 12 – – – – – – (74) – (74)

Convertible bond –

equity component 31 7,761 – – – – – – – 7,761

Tax on convertible

bond 13 (2,328) – – – – – – – (2,328)

Purchase of treasury

shares – – – (2,564) – – – – (2,564)

Acquisition of non-

controlling interest in

XYZ Group – – – – – – – (400) (400)

Decrease in

ownership interest in

Red Limited – – – – – – – (300) (300)

At 31 December

2012 5,433 2,444 126 (2,564) – 2,523 4,978 (700) 12,240

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 177

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 189: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Other comprehensive income, net of tax

Otherreserves

RetainedEarnings Total

Non-controlling

interests

Total othercomprehensive

income

31 December 201216p39 Revaluation of land and

buildings – net of tax 755 – 755 – 75519p93A Actuarial loss on post

employment benefitobligations net of tax – – – – –Revaluation of AFS – net of tax 362 – 362 – 362Revaluation – associates (12) – (12) – (12)

28p39 Currency translationdifferences – associates (74) – (74) – (74)

39p102(a) Net investment hedge (45) – (45) – (45)Cash flow hedge 64 – 64 – 64

21p52(b) Currency translationdifferences – Group 2,161 – 2,161 252 2,413Impact of change in Euraviantax rate on deferred tax – (10) (10) – (10)Depreciation on land andbuildings (100) 100 – – –

IFRS3p59 Reclassification of revaluationof previously held interest inABC Group (850) – (850) – (850)

Total 2,261 90 2,351 252 2,603

31 December 201116p39 Revaluation of land and

buildings – net of tax 759 – 759 – 75919p93A Actuarial loss on post

employment benefitobligations – net of tax – (494) (494) – (494)Revaluation of AFS – net of tax 912 – 912 – 912

28p39 Revaluation – associates (14) – (14) – (14)28p39 Currency translation

differences – associates 105 – 105 – 10539p102(a) Net investment hedge 40 – 40 – 40

Cash flow hedge (3) – (3) – (3)Depreciation on land andbuildings (87) 87 – – –

21p52(b) Currency translationdifferences – Group (1,071) – (1,071) (40) (1,111)

Total 641 (407) 234 (40) 194

1p106A Commentary

Entities are allowed to show the disaggregation of changes in each component ofequity arising from transactions recognised in other comprehensive income ineither the statement of changes in equity or in the notes. In these illustrativefinancial statements, we present this information in the notes.

178 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix VI – IFRS 9, ‘Financial instruments’

(All amounts in C thousands unless otherwise stated)

Page 190: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Appendix VII – IFRSs 10, 11 and 12

This appendix is independent of the illustrative financial statements in the mainbody of IFRS GAAP plc. The figures do not have any correlation with those in themain body and hence should not be compared.

This appendix has two sections illustrating the disclosure requirements of IFRS 12,‘Disclosure of interests in other entities’. IFRS 12 is part of the group of five standardsthat address the scope of the reporting entity. The rest of the group consists of IFRS10, ‘Consolidated financial statements’, IFRS 11, ‘Joint arrangements’,Consequential amendments to IAS 28, ‘Investments in associates and jointventures’, and IAS 27, ‘Separate financial statements’. The standards are effective forannual periods beginning on or after 1 January 2013. They may be adopted early,although they have not yet been endorsed for application in the EU. If an entityadopts IFRS 12 for annual periods beginning on or before 1 January 2013, the wholegroup of standards should be adopted at the same time. However, IFRS 12disclosures can be made without early adoption.

The first section of this appendix presents only the disclosure requirements inIFRS 12 for interests in subsidiaries. The adoption of IFRS 10 in this example has notresulted in any change in the amounts consolidated by IFRS GAAP plc, so theprimary financial statements are not replicated in this appendix.

The second section of the appendix presents an illustrative example of the IFRS 12requirements relating to joint arrangements that are accounted for in accordancewith IFRS 11. It illustrates the impact of a change in accounting policy fromaccounting for investments in jointly controlled entities using the proportionalconsolidation method in accordance with IAS 31, ‘Interests in joint ventures’, toaccounting for joint ventures using the equity method in accordance with IFRS 11.Not all jointly controlled entities under IAS 31 will be joint ventures under IFRS 11.A simplified version of the financial statements of IFRS GAAP plc has been used inthis section to illustrate the change in policy. The disclosures that IFRS 12 requiresfor associates are similar to those required for joint ventures so have not beenreplicated.

Disclosure requirements in IFRS 12 for interests in subsidiaries

The main assumptions applied in this illustrative appendix are as follows:

& IFRS GAAP plc decided to early adopt IFRS 10, ‘Consolidated financialstatements’, IFRS 11, ‘Joint arrangements’, IFRS 12, ‘Disclosure of interests inother entities’, IAS 27, ‘Separate financial statements’ and IAS 28, ‘Investments inassociates and joint ventures’, (as amended 2011).

& Subsidiaries of the Group are not structured entities.

This section of the illustrative appendix focuses on the disclosure requirementsunder IFRS 12 for interests in subsidiaries.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 179

Appendix VII – IFRSs 10, 11 and 12

(All amounts in C thousands unless otherwise stated)

Page 191: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

2 Summary of significant accounting policies

2.1 Basis of preparation

(Refer to the note 2 in the main section of this publication for the current accountingpolicies.)

2.1.1 Changes in accounting policy and disclosures

(a) New and amended standards adopted by the group

The group has early-adopted the following standards, together with theconsequential amendments to other IFRSs, for the financial year ended 31December 2012.

& IFRS 10, ‘Consolidated financial statements’: IFRS 10 was issued in May 2011and replaces all the guidance on control and consolidation in IAS 27,‘Consolidated and separate financial statements’, and SIC-1 2, ‘Consolidation –special purpose entities’.

The Group assessed whether the consolidation conclusion under IFRS 10 differsfrom IAS 27/SIC 12 as at 1 January 2012.

If the consolidation conclusion under IFRS 10 differs from IAS 27/SIC 12 as at1 January 2012, the immediately preceding comparative period (i.e. financial yearbeginning 1 January 2011) is restated to be consistent with the accountingconclusion under IFRS 10, unless impracticable. Any difference between IFRS 10carrying amounts and previous carrying amounts on 1 January 2011 is adjustedto equity.

For investees that will be consolidated under both IFRS 10 and the previousguidance in IAS 27/SIC 12 as at 1 January 2012, or investees that will beunconsolidated under both sets of guidance as at 1 January 2012, no adjustmentto previous accounting has been made.

The group assessed that adoption of IFRS 10 did not result in any change in theconsolidation status of its subsidiaries.

& IFRS 12, ‘Disclosure of interests in other entities’: IFRS 12 was issued in May2011, and provides disclosure requirements on interests in subsidiaries,associates, joint ventures, and unconsolidated structured entities.

& IAS 27, ‘Separate financial statements’: IAS 27 was amended in May 2011following the issuance of IFRS 10. The revised IAS 27 deals only with theaccounting for subsidiaries, associates and joint ventures in the separate financialstatements of the parent company.

The group has applied the above standards retrospectively. The above standards didnot result in significant changes to the group’s financial statements.

2.2 Consolidation

(a) Subsidiaries

Subsidiaries are all entities (including structured entities) over which the group hascontrol. The group controls an entity when the group is exposed to, or has rights to,variable returns from its involvement with the entity and has the ability to affect those

180 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix VII – IFRSs 10, 11 and 12

(All amounts in C thousands unless otherwise stated)

Page 192: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

returns through its power over the entity. Subsidiaries are fully consolidated from thedate on which control is transferred to the group. They are deconsolidated from thedate that control ceases.

The group uses the acquisition method of accounting to account for businesscombinations. The consideration transferred for the acquisition of a subsidiary is thefair values of the assets transferred, the liabilities incurred and the equity interestsissued by the group. The consideration transferred includes the fair value of anyasset or liability resulting from a contingent consideration arrangement. Acquisition-related costs are expensed as incurred. Identifiable assets acquired and liabilitiesand contingent liabilities assumed in a business combination are measured initially attheir fair values at the acquisition date. The group recognises any non-controllinginterest in the acquiree on an acquisition-by-acquisition basis either at fair value or atthe non-controlling interest’s proportionate share of the acquiree’s net assets.

The excess of the consideration transferred, the amount of any non-controllinginterest in the acquiree and the acquisition-date fair value of any previous equityinterest in the acquiree over the fair value of the identifiable net assets acquired isrecorded as goodwill. If the total of consideration transferred, non-controlling interestrecognised and previously held interest measured is less than the fair value of the netassets of the subsidiary acquired in the case of a bargain purchase, the difference isrecognised directly in the income statement (note 2.6).

Inter-company transactions, balances and unrealised gains on transactions betweengroup companies are eliminated. Unrealised losses are also eliminated. Accountingpolicies of subsidiaries have been changed where necessary to ensure consistencywith the policies adopted by the group.

3 Critical accounting estimates and judgements

3.1 Critical judgements in applying accounting policies

IFRS12p13 (a) Consolidation of entities in which the group holds less than 50%.

The directors of the group made significant judgements that the followingsubsidiaries are controlled by the group, even though the group holds less than halfof the voting rights of these subsidiaries:

& XYZ Plc: The directors consider that the group has de facto control of XYZ Plceven though it has less than 50% of the voting rights. This is because the group isthe majority shareholder of XYZ Plc with a 49 % equity interest, while all othershareholders individually own less than 1% of its equity shares. There is nohistory of other shareholders forming a group to exercise their votes collectively.

& DEF Limited: The group is the majority shareholder, while the remaining sharesare held by eight investors who have a holding of between 5-7% each The grouphas control of DEF Limited, as an agreement that was signed between theshareholders of DEF Limited grants the group the right to appoint, remove andset the remuneration of management responsible for directing the relevantactivities. A 67% majority vote is required to change this agreement, which cannotbe achieved without the group’s consent as the group holds 45% of the votingrights.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 181

Appendix VII – IFRSs 10, 11 and 12

(All amounts in C thousands unless otherwise stated)

Page 193: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

4 Interest in subsidiaries

IFRS12p10(a) 4.1 Information about principal subsidiaries

Set out below are the group’s principal subsidiaries at 31 December 2012. Unlessotherwise stated, the subsidiaries as listed below have share capital consisting solelyof ordinary shares, which are held directly by the group and the proportion ofownership interests held equals to the voting rights held by group. The country ofincorporation or registration is also their principal place of business.

IFRS12p12(a-c)

Name ofentity

Place ofbusiness /country of

incorporation

% of ownershipinterest held by

the group

% of ownershipinterest held by

the NCIPrincipalactivities

A Limited UK/Jersey 100 – Insurancebusiness

B Limited UK/Jersey 100 – Insurancebusiness

XYZ Plc UK 49 51 Buildingconstruction, civil

and foundationengineering and

investmentholding

Red Limited UK 70 30

DEF Limited South Africa/Jersey

45 55

IFRS12p12(f) The total non-controlling interest for the period is C7,888, of which C5,127 is for XYZPlc and C2,366 is attributed to DEF Limited. The non-controlling interest in respect ofRed Limited is not material.

IFRS12p10(b)(i)

4.2 Significant restrictions

These restrictions can be amended or removed by the shareholders of DEF Limitedpassing a special resolution.

Cash and short-term deposits of C1,894 are held in African countries (includingSouth Africa) and are subject to local exchange control regulations. These localexchange control regulations provide for restrictions on exporting capital from thosecountries, other than through normal dividends.

The carrying amount of restricted assets that relate to DEF Ltd included within theconsolidated financial statements to which the above restrictions apply is C3,895.

4.3 Summarised financial information on subsidiaries with material non-controlling interests

IFRS12p12(g) Set out below are the summarised financial information for each subsidiary that hasnon-controlling interests that are material to the group.

182 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix VII – IFRSs 10, 11 and 12

(All amounts in C thousands unless otherwise stated)

Page 194: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

IFRS12p12(g) Summarised balance sheet

XYZ Plc DEF Limited

As at 31 December As at 31 December2012 2011 2012 2011

CurrentAssets 13,290 9,828 19,935 14,742Liabilities (3,009) (2,457) (4,514) (3,686)

Total current net assets 10,281 7,371 15,421 11,056

Non-currentAssets 6,672 6,357 10,008 9,536Liabilities (2,565) (1,161) (3,848) (1,742)

Total non-current net assets 4,107 5,196 6,160 7,794

Net assets 14,388 12,567 21,581 18,850

Summarised income statement

XYZ Plc DEF Limited

As at 31 December As at 31 December2012 2011 2012 2011

Revenue 19,602 17,883 29,403 26,825Profit before income tax 4,218 4,407 6,327 6,611Income tax expense/income (2,292) (3,111) (3,438) (4,667)Post-tax profit from continuingoperations 1,926 1,296 2,889 1,944Post-tax profit fromdiscontinued operations

– – 23 19

Other comprehensive income 369 330 554 495

Total comprehensive income 2,295 1,626 3,443 2,439

Profit/(loss) allocated to NCI 982 661 1,589 1,069Dividends paid to NCI 130 89 150 130

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 183

Appendix VII – IFRSs 10, 11 and 12

(All amounts in C thousands unless otherwise stated)

Page 195: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

IFRS12pB10b Summarised cash flows

XYZ Plc DEF Limited

31 December2012

31 December2012

Cash flows from operating activitiesCash generated from operations 3,854 10,586Interest paid (23) (1,958)Income tax paid (84) (2,842)

Net cash generated from operating activities 3,747 5,786

Cash flows from investing activitiesPurchase of PPE – (475)Proceeds from disposal of intangible asset 156 250Purchase of AFS asset (374) –

Net cash used in investing activities (218) (225)

Cash flows from financing activitiesDebt repayment – (873)Proceeds from borrowings 500 1,000

Net cash used in financing activities 500 127

Net (decrease)/increase in cash and cash equivalents 4,029 5,688

Cash, cash equivalents and bank overdrafts at beginningof year 576 4,576Exchange gains/(losses) on cash and cash equivalents (56) 38

Cash and cash equivalents at end of year 4,549 10,302

IFRS12pB11 The information above is the amount before inter-company eliminations.

4.4 Disposal of interest in Red Limited without loss of control

IFRS12p18 On 5 September 2012, the Company disposed of a 10% interest out of the 80%interest held in Red Limited at a consideration of C1,100. The carrying amount of thenon-controlling interests in Red Limited on the date of disposal was C2,000(representing 20% interest). This resulted in an increase in non-controlling interestsof C1, 000 and an increase in equity attributable to owners of the parent of C100. Theeffect of changes in the ownership interest of Red Limited on the equity attributableto owners of the Company during the year is summarised as follows:

2012 2011

Carrying amount of group’s interest disposed of (1,000) –Consideration received from non-controlling interests 1,100 –

Gain on disposal recorded within parent’s equity 100 –

There were no transactions with non-controlling interests in 2011.

184 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix VII – IFRSs 10, 11 and 12

(All amounts in C thousands unless otherwise stated)

Page 196: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

4.5 Effects of changes in ownership interests in subsidiaries that do not result inloss of control

(c) Effects of transactions with non-controlling interests on the equity attributable toowners of the parent for the year ended 31 December 2012

2012 2011

Changes in equity attributable to shareholders of theCompany arising from:– Disposal of interests in Red Limited without loss of control 100 –

IFRS 12 requirements relating to joint arrangements that are accountedfor in accordance with IFRS 11

The main assumptions applied in this section of the illustrative appendix are asfollows:& IFRS GAAP plc decided to early adopt IFRS 10, IFRS 11, IFRS 12, IAS 27 and IAS

28 (as amended in 2011).& The group has two joint ventures but no joint operations and no associates.& Both joint ventures have the same year end as IFRS GAAP plc. [IFRS 12 p22(b)].& Neither of the group’s investments in the joint ventures are impaired and there are

no unrecognised losses in respect of those investments.& There are no significant restrictions on the joint ventures ability to transfer funds to

IFRS GAAP plc.& There have been no changes to the facts and circumstances during the period

that require reassessment of the classification of the joint ventures and nochanges to the ownership interests in the periods presented.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 185

Appendix VII – IFRSs 10, 11 and 12

(All amounts in C thousands unless otherwise stated)

Page 197: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Consolidated balance sheetGroup

As at 31 December As at 1 January

Note 20122011

(restated)2011

(restated)

1p10(a), p113 Assets1p60, 66 Non-current assets1p54(a) Property, plant and

equipment 6 160,341 105,233 86,7381p54(c) Intangible assets 7 26,272 20,700 16,9371p54(e) Investments in joint

ventures accounted forusing the equitymethod 8 5,276 3,809 2,932

1p54(o), p56 Deferred income taxassets 23 3,520 3,321 2,823

1p54(d),IFRS7p8(d)

Available-for-salefinancial assets 10 17,420 14,910 12,674

1p54(d),IFRS7p8(a)

Derivative financialinstruments 11 395 245 208

1p54(h),IFRS7p8(c)

Trade and otherreceivables 12 2,322 1,352 1,149

215,546 149,570 123,461

1p60, 1p66 Current assets1p54(g) Inventories 13 24,700 18,182 14,5301p54(h),IFRS7p8(c)

Trade and otherreceivables 12 19,765 18,330 14,898

1p54(d),IFRS7p8(d)

Available-for-salefinancial assets 10 1,950 – –

1p54(d),IFRS7p8(a)

Derivative financialinstruments 11 1,069 951 808

1p54(d),IFRS7p8(a)

Financial assets at fairvalue through profit orloss 14 11,820 7,972 6,776

1p54(i),IFRS7p8

Cash and cashequivalents (excludingbank overdrafts) 15 17,928 34,062 28,761

77,232 79,497 65,773

IFRS5p38, p40 Assets of disposalgroup classified asheld for sale 16 3,333 – –

80,565 79,497 65,773

Total assets 296,111 229,067 189,234

186 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix VII – IFRSs 10, 11 and 12

(All amounts in C thousands unless otherwise stated)

Page 198: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Group

As at 31 December As at 1 January

Note 20122011

(restated)2011

(restated)

Equity and liabilities1p54(r) Equity attributable to

equity holders of thecompany

1p78(e), p54(r) Ordinary shares 17 17,850 17,850 17,8501p78(e), p55 Share premium 17 8,920 8,920 8,9201p78(e), p54(r) Other reserves 20 7,193 6,407 5,9541p78(e), p55 Retained earnings 19 94,713 51,334 36,623

Total equity 128,676 84,511 69,347

Liabilities1p60,69 Non-current liabilities1p54(m),IFRS7p8(f)

Borrowings 22 115,121 96,346 79,662

1p54(m),IFRS7p8(e)

Derivative financialinstruments 11 135 129 110

1p54(o), p56 Deferred income taxliabilities 23 12,370 9,053 7,695

1p54(l), p78(d) Retirement benefitobligations 24 4,635 2,233 1,898

1p54(l), p78(d) Provisions for otherliabilities and charges 25 1,320 274 323

133,581 108,035 89,688

1p60, p69 Current liabilities1p54(k),IFRS7p8(f)

Trade and otherpayables 21 16,670 12,478 10,419

1p54(n) Current income taxliabilities 2,566 2,771 2,266

1p54(m),IFRS7p8(f)

Borrowings 22 11,716 18,258 14,977

1p54(m),IFRS7p8(e)

Derivative financialinstruments 11 460 618 525

1p54(l) Provisions for otherliabilities and charges 25 2,222 2,396 2,012

33,634 36,521 30,199

IFRS5p38,1p54(p)

Liabilities of disposalgroup classified asheld-for-sale 16 220 – –

33,854 36,521 30,199

Total liabilities 167,435 144,556 119,887

Total equity and liabilities 296,111 229,067 189,234

The notes to pages 19 to 109 are an integral part of these consolidated financialstatements.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 187

Appendix VII – IFRSs 10, 11 and 12

(All amounts in C thousands unless otherwise stated)

Page 199: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Statement of comprehensive income

For the period ended31 December 2012

For the period ended31 December 2011

(restated)

1p82(a) Revenue 184,147 153,801Operating expenses (91,541) (97,791)

1p82(b) Finance costs (6,070) (5,072)1p82(c) Share of profit of investments accounted for

using the equity method 1,467 877

Profit before tax 88,003 51,815

1p82(d), 12p77 Tax expense (44,644) (37,104)IFRS5p33a) Profit for the period from continuing

operations43,359 14,711

Profit on discontinued operations 20 –

Profit for the period 43,379 14,711

Other comprehensive incomeIFRS7p20(a)(ii) Gain on available for sale financial assets 786 453

Total comprehensive income 44,165 15,164

The notes to pages 19 to 109 are an integral part of these consolidated financialstatements

Statement of cash flows

For the period ended31 December 2012

For the period ended31 December 2011

(restated)

Cash flows from operating activities 109,840 66,7897p31 Interest paid (6,070) (5,072)7p35 Income tax paid (41,731) (35,739)

Net cash from operating activities 62,039 25,978

7p21, Cash flows from investing activities7p16(a) Purchase of property, plant and equipment (69,390) (32,364)7p16(a) Acquisition of intangible assets (9,175) (4,778)7p16(c) Purchase of financial instruments (11,841) (3,500)

(90,406) (40,642)

Cash flows from financing activities:7p17(c) – Proceeds from borrowings 12,233 19,965

Net movement in cash flows (16,134) 5,301

Cash balance at beginning of period 34,062 28,761

Cash balance at end of period 17,928 34,062

The notes to pages 19 to 109 are an integral part of these consolidated financialstatements.

188 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix VII – IFRSs 10, 11 and 12

(All amounts in C thousands unless otherwise stated)

Page 200: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

2 Summary of significant accounting policies

Only the extracts relevant to joint arrangements are given below.

1p119 Consolidation

(c) Joint arrangements

31p57 Prior to 1 January 2012, the group’s interests in jointly controlled entities wereproportionately consolidated.

Changes in accounting policy

8p28(a) The group has early adopted IFRS 11, ‘Joint arrangements’, on 1 January 2012. Thisresulted in the group changing its accounting policy for its interests in jointarrangements. IFRS GAAP plc also adopted IFRS 10, ‘Consolidated financialstatements’, IFRS 12, ‘Disclosure of interests in other entities’, and consequentialamendments to IAS 28, ‘Investments in associates and joint ventures’ and IAS 27,‘Separate financial statements’, at the same time.

Under IFRS 11 investments in joint arrangements are classified as either jointoperations or joint ventures depending on the contractual rights and obligationseach investor has rather than the legal structure of the joint arrangement. IFRS GAAPplc has assessed the nature of its joint arrangements and determined them to bejoint ventures.

Commentary – venture capital organisations and mutual funds

Venture capital organisations or mutual funds, unit trusts and similar entities mayalso designate investments in joint ventures as at fair value through profit or loss.As IFRS GAAP plc does not meet these criteria, it must use the equity method toaccount for its joint ventures.

IFRS11pC2 The group has applied the new policy for interests in joint ventures occurring on orafter 1 January 2011 in accordance with the transition provisions of IFRS 11. Thegroup recognised its investment in joint ventures at the beginning of the earliestperiod presented (1 January 2011), as the total of the carrying amounts of the assetsand liabilities previously proportionately consolidated by the group. This is thedeemed cost of the group’s investments in joint ventures for applying equityaccounting.

28p10 Under the equity method of accounting, interests in joint ventures are initiallyrecognised at cost and adjusted thereafter to recognise the group’s share of thepost-acquisition profits or losses and movements in other comprehensive income.When the group’s share of losses in a joint venture equals or exceeds its interests inthe joint ventures (which includes any long-term interests that, in substance, formpart of the group’s net investment in the joint ventures), the group does notrecognise further losses, unless it has incurred obligations or made payments onbehalf of the joint ventures.

IFRS11pC2-328p28

Unrealised gains on transactions between the group and its joint ventures areeliminated to the extent of the group’s interest in the joint ventures. Unrealised lossesare also eliminated unless the transaction provides evidence of an impairment of the

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 189

Appendix VII – IFRSs 10, 11 and 12

(All amounts in C thousands unless otherwise stated)

Page 201: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

asset transferred. Accounting policies of the joint ventures have been changedwhere necessary to ensure consistency with the policies adopted by the group. Thechange in accounting policy has been applied as from 1 January 2011. There is noimpact on the net assets of the periods presented.

The effects of the change in accounting policies on the financial position,comprehensive income and the cash flows of the group at 1 January 2011 and 31December 2011 are summarised below. The change in accounting policy has had noimpact on earnings per share.

8p28(f) Commentary – extent of disclosures for the change inaccounting policy

IAS 8, ‘Accounting policies, changes in accounting estimates and errors’, requiresentities to disclose the amount of the adjustment to each financial statement lineitem due to the change in accounting policy. This information is not required to bepresented in a table. IFRS GAAP plc has elected to give the information in thisformat for illustration, as a change in policy from proportional consolidation couldpotentially affect most of the line items in the financial statements.

190 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix VII – IFRSs 10, 11 and 12

(All amounts in C thousands unless otherwise stated)

Page 202: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Impact of change in accounting policy on statement of financial position

As at 31

December

2012

Change

in

account-

ing

policy

As at 31

Decem-

ber

2012

as

presen-

ted

As at 31

Decem-

ber

2011

(prev-

iously

stated)

Change in

account-

ing

policy

As at 31

December

2011

(restated)

As at 1

January

2011

(prev-

iously

stated)

Change

in

account-

ing

policy

As at 1

January

2011

(restated)

8p28 Assets

Non-current

assets

Property, plant

and equipment 164,941 (4,600) 160,341 109,243 (4,010) 105,233 90,198 (3,460) 86,738

Intangible assets 27,180 (908) 26,272 21,583 (883) 20,700 17,595 (858) 16,737

Investments

accounted for

using the equity

method 0 5,276 5,276 – 3,809 3,809 – 2,932 2,932

Deferred income

tax asset 3,520 – 3,520 3,321 – 3,321 2,823 – 2,823

Available-for-sale

financial assets 17,420 – 17,420 14,910 – 14,910 12,674 – 12,674

Derivative financial

instruments 395 – 395 245 – 245 208 – 208

Trade and other

receivables 2,322 – 2,322 1,352 – 1,352 1,149 – 1,149

215,778 (232) 215,546 150,654 (1,084) 149,570 124,647 (1,386) 123,261

Current assets

Inventories 26,529 (1,829) 24,700 19,452 (1,270) 18,182 15,455 (925) 14,530

Trade and other

receivables 21,620 (1,855) 19,765 19,448 (1,118) 18,330 15,581 (683) 14,898

Available-for-sale

financial assets 1,950 – 1,950 – – – – – 0

Derivative financial

instruments 1,069 – 1,069 951 – 951 808 – 808

Financial assets at

fair value through

profit or loss 11,820 – 11,820 7,972 – 7,972 6,776 – 6,776

Cash and cash

equivalents

(excluding bank

overdrafts) 18,518 (590) 17,928 34,452 (390) 34,062 28,953 (192) 28,761

81,506 (4,274) 77,232 82,275 (2,778) 79,497 67,573 (1,800) 65,773

Assets of disposal

group 3,333 – 3,333 – – – – – –

84,839 (4,274) 80,565 82,275 (2,778) 79,497 67,573 (1,800) 65,773

Total assets 300,617 (4,506) 296,111 232,929 (3,862) 229,067 192,220 (3,186) 189,034

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 191

Appendix VII – IFRSs 10, 11 and 12

(All amounts in C thousands unless otherwise stated)

Page 203: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

As at 31

December

2012

Change

in

account-

ing

policy

As at 31

Decem-

ber

2012

as

presen-

ted

As at 31

Decem-

ber

2011

(prev-

iously

stated)

Change in

account-

ing

policy

As at 31

December

2011

(restated)

As at 1

January

2011

(prev-

iously

stated)

Change

in

account-

ing

policy

As at 1

January

2011

(restated)

Equity and

liabilities

Equity

attributable to

equity holders of

the company

Ordinary shares 17,850 – 17,850 17,850 – 17,850 17,850 – 17,850

Share premium 8,920 – 8,920 8,920 – 8,920 8,920 – 8,920

Other reserves 7,193 – 7,193 6,407 – 6,407 5,954 – 5,954

Retained earnings 94,713 – 94,713 51,334 – 51,334 36,623 – 36,623

Total equity 128,676 – 128,676 84,511 – 84,511 69,347 – 69,347

Liabilities

Non-current

liabilities

Borrowings 118,342 (3,221) 115,121 99,100 (2,754) 96,346 81,894 (2,232) 79,662

Derivative financial

instruments 135 – 135 129 – 129 110 – 110

Deferred income

tax liabilities 12,370 – 12,370 9,053 – 9,053 7,695 – 7,695

Retirement benefit

obligations 4,635 – 4,635 2,233 – 2,233 1,898 – 1,898

Provisions for

other liabilities and

charges 1,608 (288) 1,320 472 (198) 274 234 (111) 123

137,090 (3,509) 133,581 110,987 (2,952) 108,035 91,831 (2,343) 89,488

Current liabilities

Trade and other

payables 16,991 (321) 16,670 12,719 (241) 12,478 10,606 (187) 10,419

Current income

tax liabilities 2,665 -99 2,566 2,864 -93 2,771 2,355 -89 2,266

Borrowings 12,268 (552) 11,716 18,805 (547) 18,258 15,519 (542) 14,977

Derivative financial

instruments 460 – 460 618 – 618 525 – 525

Provisions for

other liabilities and

charges 2,247 -25 2,222 2,425 -29 2,396 2,037 -25 2,012

34,631 (997) 33,634 37,431 (910) 36,521 31,042 (843) 30,199

Liabilities of

disposal group 220 – 220 – – – – – –

34,851 (997) 33,854 37,431 (910) 36,521 31,042 (843) 30,199

Total liabilities 171,941 (4,506) 167,435 148,418 (3,862) 144,556 122,873 (3,186) 119,687

Total equity and

liabilities 300,617 (4,506) 296,111 232,929 (3,862) 229,067 192,220 (3,186) 189,034

192 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix VII – IFRSs 10, 11 and 12

(All amounts in C thousands unless otherwise stated)

Page 204: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Impact of change in accounting policy on the statement of comprehensive income

8p28

For periodended 31

December2012

Impact ofchange in

account-ing policy

For periodended 31

December2012 as

presented

For periodended 31

December2011

Impact ofchange in

account-ing policy

For periodended 31

December2011

(restated)

Statement ofcomprehensiveincomeRevenue 195,957 (11,810) 184,147 165,380 (11,579) 153,801Operating expenses (99,699) 8,158 (91,541) -105,940 8,149 (97,791)Finance costs (6,847) 777 (6,070) (5,898) 827 (5,071)Share of profit ofinvestmentsaccounted for usingthe equity method – 1,467 1,467 – 877 877

Profit before tax 89,411 (1,408) 88,003 53,542 (1,726) 51,816

Tax expense (46,052) 1,408 (44,644) (38,830) 1,727 (37,104)Profit for the periodfrom continuingoperations 43,359 – 43,359 14,711 – 14,711Profit on discontinuedoperations 20 – 20 – – –Profit for the period 43,379 – 43,379 – – –

Other comprehensiveincome –

Gain/loss on availablefor sale financial assets 786 – 786 453 – 453

Total comprehensiveincome 44,165 – 44,165 15,164 – 15,164

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 193

Appendix VII – IFRSs 10, 11 and 12

(All amounts in C thousands unless otherwise stated)

Page 205: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Impact of change in accounting policy on the statement of cash flows

8p28

For periodended 31

December2012

Impact ofchange in

account-ing policy

For periodended 31

December2012 as

presented

For periodended 31

December2011

Impact ofchange in

account-ing policy

For periodended 31

December2011

(Restated)

Statement of cashflowsCash flows fromoperating activities 112,575 (2,735) 109,840 69,797 (3,008) 66,789Interest paid (6,848) 778 (6,070) (5,889) 827 (5,062)Income tax paid (43,134) 1,403 (41,731) (37,462) 1,723 (35,739)

Net cash fromoperating activities 62,593 (554) 62,039 26,446 (458) 25,988

Cash flows frominvesting activitiesPurchase of property,plant and equipment (70,180) 790 (69,390) (33,114) 750 (32,364)Acquisition ofintangible assets (9,212) 37 (9,175) (4,815) 37 (4,778)Purchase of financialinstruments (11,841) – (11,841) (3,500) – (3,500)

(91,233) 827 (90,406) (41,429) 787 (40,642)

Cash flows fromfinancing activitiesProceeds fromborrowings 12,705 (427) 12,233 20,492 527 19,965Net movement incash flows (15,935) (199) (16,134) 5,499 (198) 5,301

194 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix VII – IFRSs 10, 11 and 12

(All amounts in C thousands unless otherwise stated)

Page 206: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

4.3 Critical accounting estimates and judgements

IFRS 12p7 Classification of joint arrangements

IFRS GAAP plc holds 50% of the voting rights of its joint arrangements. The grouphas joint control over these arrangements as under the contractual agreements,unanimous consent is required from all parties to the agreements for all relevantactivities.

The group’s joint arrangements are structured as limited companies and provide thegroup and the parties to the agreements with rights to the net assets of the limitedcompanies under the arrangements. Therefore, these entities are classified as jointventures of the group

Commentary – classification of joint arrangements

IFRS GAAP plc has straightforward joint venture agreements. However,determining the cIassification of a joint arrangement may require critical accountingjudgement.

8 Interest in joint ventures

IFRS12p21(a) Set out below are the joint ventures of the group as at 31 December 2012, which, inthe opinion of the directors, are material to the group. The joint ventures as listedbelow have share capital consisting solely of ordinary shares, which are held directlyby the group; the country of incorporation or registration is also their principal placeof business.

Nature of investment in joint ventures 2012 and 2011

Name of entity

Place ofbusiness/countryof incorporation

%of ownershipinterest

Nature of therelationship

Measurementmethod

JV1 United Kingdom 50 Note 1 EquityJV2 Italy 50 Note 2 Equity

Note 1: JV1 provides products and services to the footwear industry in the UK. JV1 isa strategic partnership for the group, providing access to new technology andprocesses for its footware business.

Note 1: JV2 manufactures parts for the footwear industry and distributes its productsglobally. JV2 is strategic for the group’s growth in the European market and providesthe group with access to expertise in efficient manufacturing processes for itsfootwear business and access to key fashion trends.

IFRS12p21(b)(iii)

JV1 and JV2 are private companies and there is no quoted market price available fortheir shares.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 195

Appendix VII – IFRSs 10, 11 and 12

(All amounts in C thousands unless otherwise stated)

Page 207: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Commentary – fair value of interest in joint venture

Where there is a quoted market price for an entity’s investment in a joint venture,the fair value of that interest should be disclosed.

Commitments and contingent liabilities in respect of joint ventures

IFRS12p23(a) The group has the following commitments relating to its joint ventures.

2012 2011

Commitment to provide funding if called 100 100

IFRS12p23(b) There are no contingent liabilities relating to the group’s interest in the joint ventures.JV 1 has a contingent liability relating to an unresolved legal case relating to acontract dispute with a customer. As the case is at an early stage in proceedings it isnot possible to determine the likelihood or amount of any settlement should JV1 notbe successful.

196 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix VII – IFRSs 10, 11 and 12

(All amounts in C thousands unless otherwise stated)

Page 208: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Summarised statement of comprehensive income

JV1 JV2 Total

As at31 December

As at31 December

As at31 December

2012 2011 2012 2011 2012 2011

IFRS12pB12(b)(v)

Revenue 10,629 9,263 12,991 13,895 23,620 23,158

IFRS12pB13(d) Depreciation and amortisation (191) (175) (233) (254) (424) (429)IFRS12pB13(e) Interest income1 – – – – – –IFRS12pB12(b)(vi)

Profit or loss from continuingoperations 3,668 2,745 3,627 4,166 7,295 6,911

IFRS12pB13(e)(f)

Interest expense (700) (662) (855) (992) (1,555) (1,654)

IFRS12pB13(g) Income tax expense (1,267) (1,381) (1,548) (2,072) (2,815) (3,453)

IFRS12pB12(b)(vi)

Post-tax profit from continuingoperations 1,701 702 1,224 1,102 2,925 1,804

IFRS12pB12(b)(vii)

Post-tax profit from discontinuedoperations1 – – – – – –

IFRS12pB12(b)(viii)

Other comprehensive income1 – – – – – –

IFRS12pB12(b)(ix)

Total comprehensive income 1,701 702 1,224 1,102 2,925 1,804

IFRS12pb12(a) Dividends received from jointventure or associate1 – – – – – –

IFRS12pB14 The information above reflects the amounts presented in the financial statements ofthe joint ventures (and not IFRS GAAP plc’s share of those amounts) adjusted fordifferences in accounting policies between the group and the joint ventures.

Commentary – summarised financial information

Summarised financial information is required for the group’s interest in materialjoint ventures; however, IFRS GAAP plc has provided the total amounts voluntarily.

1 Some of the line items above have a nil balance but have still been included for illustrative purposes only.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 197

Appendix VII – IFRSs 10, 11 and 12

(All amounts in C thousands unless otherwise stated)

Page 209: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Investment in joint ventures

JV1 JV2 Total

Investment in joint ventures 2012 2011 2012 2011 2012 2011

At 1 January 1,524 1,173 2,285 1,759 3,809 2,932Share of profit 850 351 617 526 1,467 877OCI1 – – – – – –

At 31 December 2,374 1,524 2,902 2,285 5,276 3,809

Reconciliation of summarised financial information

IFRS12pB14(b)

Reconciliation of the summarised financial information presented to the carryingamount of its interest in the joint ventures.

JV1 JV2 Total

Summarised financial information 2012 2011 2012 2011 2012 2011

Opening net assets 1 January 3,047 2,345 4,571 3,519 7,618 5,864Profit/(loss) for the period 1,701 702 1,224 1,102 2,925 1,804OCI1 – – – – – –

Closing net assets 4,748 3,047 5,795 4,621 10,543 7,668

Interest in JV @50% 2,374 1,524 2,902 2,285 5,276 3,809Goodwill1 – – – – – –

Carrying value 2,374 1,524 2,902 2,285 5,276 3,809

1 Some of the line items above have a nil balance but have still been included for illustrative purposes only.

198 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix VII – IFRSs 10, 11 and 12

(All amounts in C thousands unless otherwise stated)

Page 210: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Appendix VIII – IFRS 13, ‘Fair value measurement’

This appendix illustrates disclosures that will be required under IFRS 13 assumingthe group held investment properties and biological assets that were measured atfair value as at 31 December 2012.

The disclosures here in relation to fair value of agricultural assets are based onIFRS 13 disclosures. IAS 41 has additional disclosure requirements which are notaddressed here. Some of the IAS 41 disclosure requirements may also overlap withIFRS 13 requirements, in which case the IFRS 13 requirements may be satisfied byreference to the IAS 41 disclosures.

IFRS13p93(a-b)

Fair value hierarchy

Fair value measurements at 31 December 2012 using

Quoted prices inactive markets for

identical assets(Level 1)

Significant otherobservable

inputs(Level 2)

Significantunobservable

inputs(Level 3)

Recurring fair value measurementsInvestment properties:– Office buildings – UK – 25,012 –– Shopping malls – UK – 57,112 –– Shopping malls – US – 41,598 –– Shopping malls – Asia Pacific – 35,730 10,520

Biological assets:– Salmon – 1,154 –– Palm oil plantation – – 6,815

IFRS13p93(c) There were no transfers between levels 1 and 2 during the year.

IFRS13p93(d) Valuation techniques used to derive Level 2 fair values

Level 2 fair values of land, office buildings and shopping malls have been generallyderived using the sales comparison approach. Sales prices of comparableproperties in close proximity are adjusted for differences in key attributes such asproperty size. The most significant input into this valuation approach is price persquare foot.

There are no active markets for sale of live fish. Accordingly, the valuation of live fishunder IFRS 13 requires the estimation of a selling price that can be obtained for livefish in a hypothetical market. For live fish exceeding 4kg, which are ready forharvesting, this is obtained by reference to selling prices of the most advantageousmarket for harvested fish (i.e. slaughtered and ready for sale) of similar quality andsize, to which the Group has access. These selling prices are adjusted forincremental costs required to bring live fish to saleable condition, includingharvesting costs and transport costs, to arrive at a net value that the farm will be ableto obtain for its live fish.

For live fish between 1kg and 4kg, the above value is adjusted on a proportionatebasis for the mass of the fish. The fair value of broodstock, smolt and live fish below1 kg generally approximates accumulated cost.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 199

Appendix VIII – IFRS 13, ‘Fair value measurement’

(All amounts in C thousands unless otherwise stated)

Page 211: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

IFRS13p93(e) Fair value measurements using significant unobservable inputs (Level 3)

Shopping malls –Asia Pacific

Opening balance –Transfers to/(from) Level 31 9,302Additions 989Gains and losses recognised in profit and loss 229Gains and losses recognised in other comprehensive income –

Closing balance 10,520

IFRS13p93(e)(i)

Total gains or losses for the period included in profit or loss for assetsheld at the end of the reporting period, under ‘Other gains’ 229

IFRS13p93(f)

Change in unrealised gains or losses for the period included inprofit or loss for assets held at the end of the reporting period 103

Palm oil plantation

Opening balance 4,312Increases due to expenditure to planted areas 1,503Decreases due to harvest (500)Gain in profit or loss arising from changes in fair value 1,500

Closing balance 6,815

IFRS13p93(e)(i)

Total gains or losses for the period included in profit or loss for assetsheld at the end of the reporting period, under ‘Other gains’ 1,500

IFRS13p93(f) Change in unrealised gains or losses for the period included inprofit or loss for assets held at the end of the reporting period 653

IFRS13p93d Other than as described above, there were no changes in valuation techniquesduring the year.

IFRS13p93c,e(iv)

The group’s policy is to recognise transfers into and transfers out of fair valuehierarchy levels as of the date of the event or change in circumstances that causedthe transfer.

1 The Group commenced redevelopment of a shopping mall in China during the year. The redevelopment will

greatly expand the rental area of the property, and is expected to be completed in 2013. Prior to redevelopment,

this property was valued using the sales comparison approach, which resulted in a level 2 fair value. Upon

redevelopment, the Group had to revise its valuation technique for the property under construction. The revised

valuation technique uses significant unobservable inputs. The fair value was therefore reclassified to level 3.

The revised valuation technique uses the sales comparison approach to derive the fair value of the completed

property. The following were then deducted from the fair value of the completed property:& estimated construction and other costs to completion that would be incurred by a market participant; and& estimated profit margin that a market participant would require to hold and develop the property to

completion, based on the state of the property as at 31 December 2012.

200 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix VIII – IFRS 13, ‘Fair value measurement’

(All amounts in C thousands unless otherwise stated)

Page 212: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

IFRS13p 93d,h(i)

Information about fair value measurements using significant unobservableinputs (Level 3)

Description Fair value at31 December2012 (C inthousands)

Valuationtechnique(s)

Unobservableinputs1

Range ofunobservableinputs(probability –weightedaverage)

Relationshipofunobservableinputs to fairvalue

Shoppingmalls – AsiaPacific

10,520 Adjustedsalescomparisonapproach

Estimatedcosts tocompletion

C2,780,000-C3,220,000(2,900,000)

The higher theestimatedcosts, thelower the fairvalue.

Estimatedprofit marginrequired tohold anddevelopproperty tocompletion

10%-15%(14%) ofproperty value

The higher theprofit marginrequired, thelower the fairvalue.

Palm oilplantation

6,815 Discountedcash flows

Palm oil yield –tonnes perhectare

20-30 (24) peryear

The higher thepalm oil yield,the higher thefair value

Crude palm oilprice

US$ 800-1100(900) pertonne

The higher themarket price,the higher thefair value.

Palm KernelOil price

US$ 1000-1200 (1050)per tonne

Discount rate 9%-11%(10.5%)

The higher thediscount rate,the lower thefair value.

IFRS13 p93g Valuation processes of the group

IFRS13 IE 65 The group’s finance department includes a team that performs the valuations of non-property assets required for financial reporting purposes, including Level 3 fairvalues. This team reports directly to the chief financial officer (CFO) and the auditcommittee (AC). Discussions of valuation processes and results are held betweenthe CFO, AC and the valuation team at least once every quarter, in line with thegroup’s quarterly reporting dates.

The fair value of oil palms excludes the land upon which the trees are planted or thefixed assets utilised in the upkeep planted areas. The biological process starts withpreparation of land for planting seedlings and ends with the harvesting of crops inthe form of fresh fruit bunches (FFB). Thereafter, crude palm oil and palm kernel oil isextracted from FFB. Consistently with this process, the fair value of oil palms isdetermined using a discounted cash flow model, by reference to the estimated FFB

1 There were no significant inter-relationships between unobservable inputs that materially affect fair values.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 201

Appendix VIII – IFRS 13, ‘Fair value measurement’

(All amounts in C thousands unless otherwise stated)

Page 213: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

crop harvest over the full remaining productive life of the trees of up to 20 years,applying an estimated produce value for transfer to the manufacturing process andallowing for upkeep, harvesting costs and an appropriate allocation of overheads.The estimated produce value is derived from a long term forecast of crude palm oilprices to determine the present value of expected future cash flows over the next 20years. The estimated FFB crop harvest used to derive the fair value is derived byapplying palm oil yield to plantation size.

The group engages external, independent and qualified valuers to determine the fairvalue of the group’s properties at the end of every financial year. As at 31 December2012, the fair values of the properties have been determined by ABC PropertySurveyors Limited.

The main Level 3 inputs used by the group are derived and evaluated as follows:

& Shopping mall – estimated costs to completion and profit margin requiredThese are estimated by ABC Property Surveyors Limited based on market conditionsas at 31 December 2012. The estimates are largely consistent with the budgetsdeveloped internally by the group based on management’s experience andknowledge of market conditions.

& Biological assets – palm oil yield and pricesPalm oil prices are based on combination of the World Bank’s long term forecastsand management’s best estimate at each reporting date. Palm oil yields are basedon historical yields achieved by management.

& Discount ratesThe discount rate has been determined using a Capital Asset Pricing Model tocalculate a pre-tax rate that reflects current market assessments of the time value ofmoney and the risk specific to the asset.

Changes in level 2 and 3 fair values are analysed at each reporting date during thequarterly valuation discussions between the CFO, AC and the valuation team. As partof this discussion, the team presents a report that explains the reasons for the fairvalue movements.

202 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends

Appendix VIII – IFRS 13, ‘Fair value measurement’

(All amounts in C thousands unless otherwise stated)

Page 214: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

Appendix IX – IAS 1 (amendment), ‘Statement of profit or loss and othercomprehensive income’

Please refer to the main section of this publication for an illustrative example of aconsolidated statement of comprehensive income under current IAS 1. Below weprovide an excerpt of the other comprehensive income section under the newrequirements using the amounts in the main section of this publication.

Statement of profit or loss and other comprehensive income – illustration of newpresentation requirements

2012 2011

Other comprehensive income:1Rp82A Items that will not be reclassified to profit or loss:

Gains on revaluation of land and buildings 755 7591Rp91 Actuarial loss on post employment benefit obligations – (494)

755 265

1Rp82A Items that may be reclassified subsequently toprofit or loss:Currency translation differences 2,413 (1,111)Share of other comprehensive income of associates (86) 91

1Rp91 Cash flow hedges 64 -3Net investment hedge (45) 40Impact of change in Euravian tax rate on deferred tax1 (10) –Change in available-for-sale financial assets 362 62Revaluation of previously held interest in ABC Group (850) 850

1,848 (71)

Other comprehensive income, net of tax 2,603 194

Items in the statement above are disclosed net of tax. The income tax relating to eachitem of other comprehensive income is disclosed in note 13.

Commentary

The effective date is annual periods beginning on or after 1 July 2012 and theamendments may be early applied. The amendments are applied retrospectively,in accordance with IAS 8 ‘Accounting policies, changes in accounting estimatesand errors’.

The company may present items of other comprehensive income either net ofrelated tax effect or before related tax effects. If the company chooses to presentthe items net of tax, the amount of income tax relating to each item of OCI isdisclosed in the notes.

1 The impact of change in Euravian tax rate is shown for illustrative purposes.

PwC – Illustrative IFRS consolidated financial statements for 2012 year ends 203

Appendix IX – IAS 1 (amendment)

(All amounts in C thousands unless otherwise stated)

Page 215: Illustrative IFRS consolidated...prepared in accordance with International Financial Reporting Standards (IFRS), for a fictional manufacturing, wholesale and retail group (IFRS GAAP

204 PwC – Illustrative IFRS consolidated financial statements for 2012 year ends